{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Underlying Assumptions","Version","Output>","Cockpit","Cockpit Details","Calculation>","Cal_4x2_Trac","Cal_6x2_Rig","Cal_4x2_Rig","Input>","Input_General","Input_4x2_Trac 330kW","Input_6x2_Rig 270kW","Input_4x2_Rig 220kW","Input_EnergyFuel","List","Allocations","Terms"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":2,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Underlying Assumptions","index":0,"n_rows":21,"n_cols":4,"rows_kept":21,"cut":false,"hidden":false,"merged":[[7,1,7,3]]}
[]
[null,"Detailed Business Case Tool"]
[null,{"$f":"MID(CELL(\"filename\",B3),FIND(\"]\",CELL(\"filename\",B3))+1,256)","v":"Underlying Assumptions"}]
[]
[null,"December 2020"]
[]
[]
[null,"BELOW YOU WILL FIND THE GENERAL ASSUMPTIONS OF THE TOOL. ALL ASSUMPTIONS ARE BASED ON INSIGHTS GAINED IN THE COURSE OF THE STUDY.\nUsers can override preselected assumptions on the Input Sheets"]
[]
[null,null,"Item","Assumption"]
[]
[null,null,{"$f":"Terms!D11","v":"Residual Value"},"Each component is assigned a \"scrap value\" which is assumed as a certain % share of the original purchase price and remains as value at the end of the components lifetime. Value of components is assumed to linearly decrease based on the overall mileage of use."]
[null,null,{"$f":"Terms!E9","v":"E-Drive"},"Cost of E-Drive is assumed to be equal for FCEV, BEV and Catenary vehicles. Therefore, maturity of E-Drive market for those propulsion types is dependent on assumed maturity of BEV market."]
[null,null,{"$f":"Terms!E22","v":"Replacement Unit"},"The model is based on the assumption that there is a maximum of one replacement unit for each component during 1st & 2nd life. If a replacement unit is integrated it is assumed that the \"scrap value\" is covering the workshop cost associated with the replacement. Replacement batteries, H2 tanks and catenary equipment will have the same characteristics as the original parts. Replacement drivetrains will have the consumption and cost characteristics of the current state of the year. of replacement"]
[null,null,"Private Infrastructure","If private charging is selected, OPEX for private charging/refuelling infrastructure is added to the TCO and energy/fuel surcharge costs are partly/entirely subtracted from the OPEX. Assumptions on cost of H2 refuelling infrastructure is based on estimates, since it is still a niche technology."]
[null,null,"Cumulated Cost","In this model, all costs are cumulated over the lifetime, costs are hereby not discounted."]
[null,null,"CAPEX","Since in this model cash flows are not discounted, CAPEX include all cost arising during 1st/1st&2nd life and not only cost occurring in the year of truck purchase."]
[null,null,"Chassis","The price of the chassis is assumed to be the same for all propulsion types. Residual value for chassis is therefore not considered in this model."]
[null,null,"Consumption","Consumption does not change over the lifetime of the truck."]
[null,null,"Alternative Fuel GVW","Based on current regulation, trucks with alternative propulsion are assumed to receive a payload gratification of 1 tonne compared to equivalent diesel trucks."]
[null,null,"Annual Mileage","The model's calculation logic and predefined parameters were selected in order to deliver the most significant results for long-haul applications with annual mileages between 60.000 - 140.000 km. The model is able to calculate values for lower or higher annual mileages, however some results thereby might need manual adjustments."]

{"sheet":"Version","index":1,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Version log"]
[null,{"$f":"MID(CELL(\"filename\",B3),FIND(\"]\",CELL(\"filename\",B3))+1,256)","v":"Version"}]
[]
[null,"From","To","Date","Change","Reason","Worksheet","Worksheet","Worksheet",null,"Comment","Changed by"]
[]
[null,"v146","v147","2020-06-26","E-Drive Input: Hard copy values have been exchanged for links, so that client override is possible","Bug fix",{"$f":"'Input_4x2_Trac 330kW'!B3","v":"Input_4x2_Trac 330kW"},{"$f":"'Input_6x2_Rig 270kW'!B3","v":"Input_6x2_Rig 270kW"},{"$f":"'Input_4x2_Rig 220kW'!B3","v":"Input_4x2_Rig 220kW"},null,null,"JR"]
[null,"v147","v148","2020-06-29","Efficiency FCEV vs. BEV for consumption (from 55% to 50%)","Feedback AB member","Inp_4x2_Trac 330kW'","Inp_6x2_Rig 270kW'","Inp_4x2_Rig 220kW",null,null,"JR"]
[null,"v148","v149","2020-06-30","Maintenance costs: BEV / Catenary -20% , FCEV -10% compared with Diesel","Feedback AB member","Inp_General",null,null,null,null,"AM"]
[null,"v149","v150","2020-07-01","H2 Tank Size - adapted to be dynamically calculated based on daily mileage+ factor","Discussion MB/TZ","Inp_4x2_Trac 330kW'","Inp_6x2_Rig 270kW'","Inp_4x2_Rig 220kW",null,null,"JR"]
[null,"v150","v151","2020-07-02","Updated load factors in order of use cases [%] 90, 80, 70","Feedback AB member","Inp_4x2_Trac 330kW'","Inp_6x2_Rig 270kW'","Inp_4x2_Rig 220kW",null,null,"AM"]
[null,"v151","v152","2020-07-03","Updated consumption values according to model TZ","Updated values","Inp_4x2_Trac 330kW'","Inp_6x2_Rig 270kW'","Inp_4x2_Rig 220kW",null,null,"AM"]
[null,"v152","v153","2020-07-06","Update H2 cost ","Feedback AB member","Inp_EnergyFuel","- ","-",null,null,"TZ"]
[null,"v152","v153","2020-07-06","Updated FC cost","Feedback AB member","Inp_4x2_Trac 330kW'","Inp_6x2_Rig 270kW'","Inp_4x2_Rig 220kW",null,null,"TZ"]
[null,"v153","v154","2020-07-06","Formula adapted to prevent Error when selecting \"Heterogeneous\" as driving profile","Bug fix",{"$f":"'Cockpit Details'!B3","v":"Cockpit Details"},null,null,null,null,"JR"]
[null,"v155","v156","2020-07-06","Formula adapted. error occured because Annual mileage was not correctly linked in worksheet","Bug fix","Inp_6x2_Rig 270kW'",null,null,null,null,"JR"]
[null,"v156","v157","2020-07-13","Annual Mileage extend range to cover lower and higher annual mileages","Increase Functionality",{"$f":"List!B3","v":"List"},{"$f":"Cockpit!B3","v":"Cockpit"},null,null,null,"JR"]
[null,"v157","v158","2020-07-14","Correction to correctly sum up residual value of main and replacement components","Bug fix",{"$f":"Cal_4x2_Trac!B3","v":"Cal_4x2_Trac"},{"$f":"Cal_6x2_Rig!B3","v":"Cal_6x2_Rig"},{"$f":"Cal_4x2_Rig!B3","v":"Cal_4x2_Rig"},null,null,"JR"]
[null,"v158","v159","2020-07-14","Continued bug fix regarding residua value","Bug fix",{"$f":"Cal_4x2_Trac!B3","v":"Cal_4x2_Trac"},{"$f":"Cal_6x2_Rig!B3","v":"Cal_6x2_Rig"},{"$f":"Cal_4x2_Rig!B3","v":"Cal_4x2_Rig"},null,null,"JR"]
[null,"v159","v160","2020-07-15","Consumption values based on year of purchase","Increase Functionality",{"$f":"Cal_4x2_Trac!B3","v":"Cal_4x2_Trac"},{"$f":"Cal_6x2_Rig!B3","v":"Cal_6x2_Rig"},{"$f":"Cal_4x2_Rig!B3","v":"Cal_4x2_Rig"},null,null,"JR"]
[null,"v160","v161","2020-07-16","Lifetime increase - 1.2m km to 1.4m km; 600k km to 700k km","Account for powertrain exchange","Inp_4x2_Trac 330kW'","Inp_6x2_Rig 270kW'","Inp_4x2_Rig 220kW",null,null,"TW"]
[null,"v161","v162","2020-07-16","Update small battery energy density","Bug fix","Inp_General",null,null,null,null,"TW"]
[null,"v162","v163","2020-08-13","Cockpit change to allow for Diesel Private Fueling","Increase Functionality",{"$f":"Cockpit!B3","v":"Cockpit"},{"$f":"'Cockpit Details'!B3","v":"Cockpit Details"},null,null,null,"JR"]
[null,"v163","v164","2020-08-25","Change of CO2 values according to new source","New source","Inp_EnergyFuel",null,null,null,null,"AM"]
[null,"v164","v165","2020-09-16","Introduction of assumptions on private infrastructure costs for H2: 700 bar, LH2","New assumptions","HRS_Calc",null,null,null,null,"AM"]
[null,"v165","v166","2020-09-22","Discusssed changes regarding Cockpit Details and Road toll caluclation","Prepare for handover",{"$f":"Cockpit!B3","v":"Cockpit"},{"$f":"'Cockpit Details'!B3","v":"Cockpit Details"},null,null,null,"JR"]
[null,"v166","v167","2020-09-28","Road toll details for all trucks added","Prepare for handover",{"$f":"'Cockpit Details'!B3","v":"Cockpit Details"},null,null,null,null,"JR"]
[null,"v172",null,null,"Final changes in Assumptions to inlcude FC Stack and Tank assumpitons per kg/kW"]

{"sheet":"Output>","index":2,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,256)","v":"Output>"}]

{"sheet":"Cockpit","index":3,"n_rows":68,"n_cols":29,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,9,1,18],[22,13,22,14],[22,15,22,16],[22,17,22,18],[22,20,22,21],[15,11,16,11],[15,10,16,10],[15,13,16,13],[22,24,22,25],[59,26,59,28],[49,6,49,8],[49,10,49,12],[49,14,49,16],[49,18,49,20],[49,22,49,24],[59,6,59,8],[59,10,59,12],[59,14,59,16],[59,18,59,20],[59,22,59,24],[49,26,49,28],[10,22,11,22],[12,22,14,22],[10,20,11,20],[12,20,14,20],[15,14,16,14],[15,18,16,18],[15,20,16,20],[15,22,16,22],[15,17,16,17],[12,24,14,24],[37,6,37,8],[37,10,37,12],[37,14,37,16],[36,6,36,16],[22,22,22,23],[37,22,37,24],[12,19,14,19],[12,21,14,21],[15,21,16,21],[15,19,16,19],[22,11,22,12],[36,18,36,28],[37,18,37,20],[37,26,37,28],[22,26,22,27],[14,2,14,3],[8,10,8,11],[8,17,8,18],[12,10,14,10],[10,11,11,11],[12,11,14,11],[10,18,11,18],[12,18,14,18],[12,17,14,17],[12,13,14,13],[10,10,11,10],[10,14,11,14],[12,14,14,14],[8,24,8,26],[22,2,22,3],[22,4,22,5],[22,6,22,7],[22,8,22,9],[12,8,14,8],[12,9,14,9],[12,26,14,26],[10,8,11,8],[10,13,11,13],[12,25,14,25],[10,17,11,17],[10,19,11,19],[10,21,11,21],[10,24,11,26],[8,2,8,3]]}
[]
[null,"Cockpit to adjust general settings",null,null,null,null,null,null,null,"Settings in light grey fields can be adapted by selecting desired parameters from the dropdown lists"]
[null,{"$f":"MID(CELL(\"filename\",B3),FIND(\"]\",CELL(\"filename\",B3))+1,256)","v":"Cockpit"}]
[]
[null,"A. Optional settings"]
[]
[null,1,"General Use Case",null,null,2,"By technology",null,null,null,null,null,null,null,null,null,3,"By technology and time"]
[]
[null,null,"Annual Mileage [km/year]",null,null,null,null,null,"Infrastructure",null,"Energy/Fuel Taxation & Surcharges",null,null,"Motor Vehicle Tax",null,null,null,"Road Toll",null,null,null,null,null,null,"Mass vs. niche market"]
[null,null,140000,"4x2 Tractor",null,null,null,null,null,null,null,"Factor",null,null,"Factor",null,null,2023,"Factor",2027,"Factor",2030,"Factor",null,2023,2027,2030]
[null,null,95000,"6x2 Rigid",null,null,{"$f":"Terms!$B$7","v":"Diesel"},null,"Public 100:0 Private",null,"Average",{"$f":"'Cockpit Details'!H42","v":1},null,"Average",{"$f":"'Cockpit Details'!H60","v":1},null,null,"Average",{"$f":"'Cockpit Details'!H78","v":1},"Average",{"$f":"'Cockpit Details'!J78","v":1},"Average",{"$f":"'Cockpit Details'!L78","v":1},null,"Always: \nMass market"]
[null,null,60000,"4x2 Rigid",null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"}]
[null,null,null,null,null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},null,"Public 100:0 Private",null,"Average",{"$f":"'Cockpit Details'!H44","v":1},null,"Average",{"$f":"'Cockpit Details'!H62","v":1},null,null,"Average",{"$f":"'Cockpit Details'!H80","v":1},"Average",{"$f":"'Cockpit Details'!J80","v":1},"Average",{"$f":"'Cockpit Details'!L80","v":1},null,"Niche","Rather Niche","Rather Mass"]
[null,null,null,null,null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"}]
[null,null,"Homogenity of driving profile",null,null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"}]
[null,null,"Rather homogeneous","4x2 Tractor",null,null,{"$f":"Terms!$B$12","v":"BEV"},null,"Public 100:0 Private",null,"Average",{"$f":"'Cockpit Details'!H47","v":1},null,"Average",{"$f":"'Cockpit Details'!H65","v":1},null,null,"Average",{"$f":"'Cockpit Details'!H83","v":1},"Average",{"$f":"'Cockpit Details'!J83","v":1},"Average",{"$f":"'Cockpit Details'!L83","v":1},null,"Niche","Rather Niche","Rather Mass"]
[null,null,"Rather homogeneous","6x2 Rigid",null,null,{"$f":"Terms!$B$13","v":"Catenary"},null,"Public 100:0 Private",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niche","Rather Niche","Rather Mass"]
[null,null,"Rather homogeneous","4x2 Rigid"]
[null,null,null,null,null,null,null,null,null,null,"Include in calculation",null,null,"Include in calculation",null,null,null,"Include in calculation"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Cockpit Details'!B48:B49,MATCH('Cockpit Details'!D48,'Cockpit Details'!C48:C49,0))","v":"Yes"},null,null,{"$f":"INDEX('Cockpit Details'!B66:B67,MATCH('Cockpit Details'!D66,'Cockpit Details'!C66:C67,0))","v":"Yes"},null,null,null,{"$f":"INDEX('Cockpit Details'!B84:B85,MATCH('Cockpit Details'!D84,'Cockpit Details'!C84:C85,0))","v":"Yes"}]
[]
[null,4,"Energy cost adaptions"]
[null,null,"Energy/Fuel",null,"23-'26",null,"27-'29",null,"from '30",null,null,"Tax",null,"23-'26",null,"27-'29",null,"from '30",null,null,"Surcharges",null,"23-'26",null,"27-'29",null,"from '30"]
[null,null,null,null,"%","Result","%","Result","%","Result",null,null,null,"%","Result","%","Result","%","Result",null,null,null,"%","Result","%","Result","%","Result"]
[null,null,{"$f":"Terms!$B$7","v":"Diesel"},"EUR/l",0,{"$f":"Input_EnergyFuel!E10","v":0.4},0,{"$f":"Input_EnergyFuel!I10","v":0.4},0,{"$f":"Input_EnergyFuel!L10","v":0.4},null,{"$f":"Terms!$B$7","v":"Diesel"},"EUR/l",0,{"$f":"Input_EnergyFuel!E47*(1+N25)","v":0.6},0,{"$f":"Input_EnergyFuel!I47*(1+P25)","v":0.6},0,{"$f":"Input_EnergyFuel!L47*(1+R25)","v":0.6},null,{"$f":"Terms!$B$7","v":"Diesel"},"EUR/l",0,{"$f":"Input_EnergyFuel!E73*(1+W25)","v":0.25800000000000001},0,{"$f":"Input_EnergyFuel!I73*(1+Y25)","v":0.37000000000000011},0,{"$f":"Input_EnergyFuel!L73*(1+AA25)","v":0.37000000000000011}]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/l",0,{"$f":"Input_EnergyFuel!E11","v":2.3200000000000003},0,{"$f":"Input_EnergyFuel!I11","v":1.6800000000000002},0,{"$f":"Input_EnergyFuel!L11","v":1.2},null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/l",0,{"$f":"Input_EnergyFuel!E48*(1+N26)","v":0.6},0,{"$f":"Input_EnergyFuel!I48*(1+P26)","v":0.6},0,{"$f":"Input_EnergyFuel!L48*(1+R26)","v":0.6},null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/l",0,{"$f":"Input_EnergyFuel!E74*(1+W26)","v":0.25800000000000001},0,{"$f":"Input_EnergyFuel!I74*(1+Y26)","v":0.37000000000000011},0,{"$f":"Input_EnergyFuel!L74*(1+AA26)","v":0.37000000000000011}]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/kg",0,{"$f":"Input_EnergyFuel!E12","v":3.15},0,{"$f":"Input_EnergyFuel!I12","v":2.5990151981656724},0,{"$f":"Input_EnergyFuel!L12","v":2.25},null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/kg",0,{"$f":"Input_EnergyFuel!E49*(1+N27)","v":0},0,{"$f":"Input_EnergyFuel!I49*(1+P27)","v":0},0,{"$f":"Input_EnergyFuel!L49*(1+R27)","v":0},null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/kg",0,{"$f":"Input_EnergyFuel!E75*(1+W27)","v":3.7500000000000004},0,{"$f":"Input_EnergyFuel!I75*(1+Y27)","v":2.80567801060073},0,{"$f":"Input_EnergyFuel!L75*(1+AA27)","v":2.25}]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/kg",0,{"$f":"Input_EnergyFuel!E13","v":3.15},0,{"$f":"Input_EnergyFuel!I13","v":2.5990151981656724},0,{"$f":"Input_EnergyFuel!L13","v":2.25},null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/kg",0,{"$f":"Input_EnergyFuel!E50*(1+N28)","v":0},0,{"$f":"Input_EnergyFuel!I50*(1+P28)","v":0},0,{"$f":"Input_EnergyFuel!L50*(1+R28)","v":0},null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/kg",0,{"$f":"Input_EnergyFuel!E76*(1+W28)","v":4.1500000000000004},0,{"$f":"Input_EnergyFuel!I76*(1+Y28)","v":3.145802062046712},0,{"$f":"Input_EnergyFuel!L76*(1+AA28)","v":2.5499999999999998}]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/kg",0,{"$f":"Input_EnergyFuel!E14","v":3.15},0,{"$f":"Input_EnergyFuel!I14","v":2.5990151981656724},0,{"$f":"Input_EnergyFuel!L14","v":2.25},null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/kg",0,{"$f":"Input_EnergyFuel!E51*(1+N29)","v":0},0,{"$f":"Input_EnergyFuel!I51*(1+P29)","v":0},0,{"$f":"Input_EnergyFuel!L51*(1+R29)","v":0},null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/kg",0,{"$f":"Input_EnergyFuel!E77*(1+W29)","v":4.5500000000000007},0,{"$f":"Input_EnergyFuel!I77*(1+Y29)","v":3.2786562159199373},0,{"$f":"Input_EnergyFuel!L77*(1+AA29)","v":2.5499999999999998}]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/kwh",0,{"$f":"Input_EnergyFuel!E15","v":0.05},0,{"$f":"Input_EnergyFuel!I15","v":4.4285714285714275E-2},0,{"$f":"Input_EnergyFuel!L15","v":0.04},null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/kwh",0,{"$f":"Input_EnergyFuel!E52*(1+N30)","v":0.1},0,{"$f":"Input_EnergyFuel!I52*(1+P30)","v":0.1},0,{"$f":"Input_EnergyFuel!L52*(1+R30)","v":0.1},null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/kwh",0,{"$f":"Input_EnergyFuel!E78*(1+W30)","v":0.15},0,{"$f":"Input_EnergyFuel!I78*(1+Y30)","v":9.8571428571428574E-2},0,{"$f":"Input_EnergyFuel!L78*(1+AA30)","v":0.06}]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/kwh",0,{"$f":"Input_EnergyFuel!E16","v":0.05},0,{"$f":"Input_EnergyFuel!I16","v":4.4285714285714275E-2},0,{"$f":"Input_EnergyFuel!L16","v":0.04},null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/kwh",0,{"$f":"Input_EnergyFuel!E53*(1+N31)","v":0.1},0,{"$f":"Input_EnergyFuel!I53*(1+P31)","v":0.1},0,{"$f":"Input_EnergyFuel!L53*(1+R31)","v":0.1},null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/kwh",0,{"$f":"Input_EnergyFuel!E79*(1+W31)","v":0.36},0,{"$f":"Input_EnergyFuel!I79*(1+Y31)","v":0.36},0,{"$f":"Input_EnergyFuel!L79*(1+AA31)","v":0.36}]
[]
[]
[]
[null,"B. Output Summary"]
[]
[null,null,null,null,null,null,"1st Life",null,null,null,null,null,null,null,null,null,null,null,"1st & 2nd Life"]
[null,null,null,null,null,null,"TCO \n[EUR/Truck]",null,null,null,"TCO \n[cent/tkm]",null,null,null,"CO2 Emission \n[gCO2/tkm]",null,null,null,"TCO \n[EUR/Truck]",null,null,null,"TCO \n[cent/tkm]",null,null,null,"CO2 Emission \n[gCO2/tkm]"]
[null,1,"4x2 Tractor"]
[null,null,null,null,null,null,2023,2027,2030,null,2023,2027,2030,null,2023,2027,2030,null,2023,2027,2030,null,2023,2027,2030,null,2023,2027,2030]
[null,null,null,null,null,{"$f":"Terms!$B$7","v":"Diesel"},{"$f":"Cal_4x2_Trac!$I$247","v":585643.3903514347},{"$f":"Cal_4x2_Trac!$I$251","v":584984.89047359093},{"$f":"Cal_4x2_Trac!$I$254","v":580645.97488294926},null,{"$f":"100*G41/Cal_4x2_Trac!$I$237","v":4.5905811510988412},{"$f":"100*H41/Cal_4x2_Trac!$I$241","v":4.5854194824502521},{"$f":"100*I41/Cal_4x2_Trac!$I$244","v":4.5514087782320152},null,{"$f":"Cal_4x2_Trac!$I$850/Cal_4x2_Trac!$I$237","v":56.932482524444438},{"$f":"Cal_4x2_Trac!$I$854/Cal_4x2_Trac!$I$241","v":55.111111111111114},{"$f":"Cal_4x2_Trac!$I$857/Cal_4x2_Trac!$I$244","v":54.276114463860637},null,{"$f":"Cal_4x2_Trac!$J$247","v":1116161.1140095305},{"$f":"Cal_4x2_Trac!$J$251","v":1107067.0305955517},{"$f":"Cal_4x2_Trac!$J$254","v":1098291.9497658983},null,{"$f":"100*S41/Cal_4x2_Trac!$J$237","v":4.3745291554361376},{"$f":"100*T41/Cal_4x2_Trac!$J$241","v":4.338887049169319},{"$f":"100*U41/Cal_4x2_Trac!$J$244","v":4.3044951979851005},null,{"$f":"Cal_4x2_Trac!$J$850/Cal_4x2_Trac!$J$237","v":56.932482524444431},{"$f":"Cal_4x2_Trac!$J$854/Cal_4x2_Trac!$J$241","v":55.111111111111114},{"$f":"Cal_4x2_Trac!$J$857/Cal_4x2_Trac!$J$244","v":54.276114463860637}]
[null,null,null,null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},{"$f":"Cal_4x2_Trac!$I$1247","v":944318.03025543469},{"$f":"Cal_4x2_Trac!$I$1251","v":800248.89047359093},{"$f":"Cal_4x2_Trac!$I$1254","v":751615.73544411035},null,{"$f":"100*G42/Cal_4x2_Trac!$I$1237","v":7.4020617695899249},{"$f":"100*H42/Cal_4x2_Trac!$I$1241","v":6.2727720201731607},{"$f":"100*I42/Cal_4x2_Trac!$I$1244","v":5.8915597526483268},null,{"$f":"Cal_4x2_Trac!$I$1850/Cal_4x2_Trac!$I$237","v":0},{"$f":"Cal_4x2_Trac!$I$1854/Cal_4x2_Trac!$I$241","v":0},{"$f":"Cal_4x2_Trac!$I$1857/Cal_4x2_Trac!$I$244","v":0},null,{"$f":"Cal_4x2_Trac!$J$1247","v":1675693.5522597707},{"$f":"Cal_4x2_Trac!$J$1251","v":1495931.0305955517},{"$f":"Cal_4x2_Trac!$J$1254","v":1440231.4708882207},null,{"$f":"100*S42/Cal_4x2_Trac!$J$1237","v":6.5674840378591837},{"$f":"100*T42/Cal_4x2_Trac!$J$1241","v":5.8629474058222684},{"$f":"100*U42/Cal_4x2_Trac!$J$1244","v":5.6446461724014139},null,{"$f":"Cal_4x2_Trac!$J$1850/Cal_4x2_Trac!$J$237","v":0},{"$f":"Cal_4x2_Trac!$J$1854/Cal_4x2_Trac!$J$241","v":0},{"$f":"Cal_4x2_Trac!$J$1857/Cal_4x2_Trac!$J$244","v":0}]
[null,null,null,null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},{"$f":"Cal_4x2_Trac!$I$2247","v":731179.73797673464},{"$f":"Cal_4x2_Trac!$I$2251","v":595040.59836179635},{"$f":"Cal_4x2_Trac!$I$2254","v":547178.21964630322},null,{"$f":"100*G43/Cal_4x2_Trac!$I$2237","v":5.527727801030367},{"$f":"100*H43/Cal_4x2_Trac!$I$2241","v":4.4763330082396866},{"$f":"100*I43/Cal_4x2_Trac!$I$2244","v":4.0967094311470502},null,{"$f":"Cal_4x2_Trac!$I$2850/Cal_4x2_Trac!$I$237","v":0},{"$f":"Cal_4x2_Trac!$I$2854/Cal_4x2_Trac!$I$241","v":0},{"$f":"Cal_4x2_Trac!$I$2857/Cal_4x2_Trac!$I$244","v":0},null,{"$f":"Cal_4x2_Trac!$J$2247","v":1319523.4374388224},{"$f":"Cal_4x2_Trac!$J$2251","v":1108184.0490271803},{"$f":"Cal_4x2_Trac!$J$2254","v":1031356.4292926064},null,{"$f":"100*S43/Cal_4x2_Trac!$J$2237","v":4.9878066981348832},{"$f":"100*T43/Cal_4x2_Trac!$J$2241","v":4.1682877197976769},{"$f":"100*U43/Cal_4x2_Trac!$J$2244","v":3.8608696938707832},null,{"$f":"Cal_4x2_Trac!$J$2850/Cal_4x2_Trac!$J$237","v":0},{"$f":"Cal_4x2_Trac!$J$2854/Cal_4x2_Trac!$J$241","v":0},{"$f":"Cal_4x2_Trac!$J$2857/Cal_4x2_Trac!$J$244","v":0}]
[null,null,null,null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},{"$f":"Cal_4x2_Trac!$I$3247","v":754200.19925133092},{"$f":"Cal_4x2_Trac!$I$3251","v":613470.90703617421},{"$f":"Cal_4x2_Trac!$I$3254","v":564319.95679500233},null,{"$f":"100*G44/Cal_4x2_Trac!$I$3237","v":5.7781462897906328},{"$f":"100*H44/Cal_4x2_Trac!$I$3241","v":4.6745354753485096},{"$f":"100*I44/Cal_4x2_Trac!$I$3244","v":4.2784544344700928},null,{"$f":"Cal_4x2_Trac!$I$3850/Cal_4x2_Trac!$I$237","v":0},{"$f":"Cal_4x2_Trac!$I$3854/Cal_4x2_Trac!$I$241","v":0},{"$f":"Cal_4x2_Trac!$I$3857/Cal_4x2_Trac!$I$244","v":0},null,{"$f":"Cal_4x2_Trac!$J$3247","v":1362144.4089425267},{"$f":"Cal_4x2_Trac!$J$3251","v":1144191.9093651136},{"$f":"Cal_4x2_Trac!$J$3254","v":1065639.9035900047},null,{"$f":"100*S44/Cal_4x2_Trac!$J$3237","v":5.2178915296649766},{"$f":"100*T44/Cal_4x2_Trac!$J$3241","v":4.3592659485469163},{"$f":"100*U44/Cal_4x2_Trac!$J$3244","v":4.0396336476889543},null,{"$f":"Cal_4x2_Trac!$J$3850/Cal_4x2_Trac!$J$237","v":0},{"$f":"Cal_4x2_Trac!$J$3854/Cal_4x2_Trac!$J$241","v":0},{"$f":"Cal_4x2_Trac!$J$3857/Cal_4x2_Trac!$J$244","v":0}]
[null,null,null,null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},{"$f":"Cal_4x2_Trac!$I$4247","v":751838.46320089814},{"$f":"Cal_4x2_Trac!$I$4251","v":603546.72779165232},{"$f":"Cal_4x2_Trac!$I$4254","v":554448.47712882934},null,{"$f":"100*G45/Cal_4x2_Trac!$I$4237","v":5.5661777365112028},{"$f":"100*H45/Cal_4x2_Trac!$I$4241","v":4.4496174853548762},{"$f":"100*I45/Cal_4x2_Trac!$I$4244","v":4.0698592790530643},null,{"$f":"Cal_4x2_Trac!$I$4850/Cal_4x2_Trac!$I$237","v":0},{"$f":"Cal_4x2_Trac!$I$4854/Cal_4x2_Trac!$I$241","v":0},{"$f":"Cal_4x2_Trac!$I$4857/Cal_4x2_Trac!$I$244","v":0},null,{"$f":"Cal_4x2_Trac!$J$4247","v":1344253.0232053292},{"$f":"Cal_4x2_Trac!$J$4251","v":1121571.4026268646},{"$f":"Cal_4x2_Trac!$J$4254","v":1045896.9442576586},null,{"$f":"100*S45/Cal_4x2_Trac!$J$4237","v":4.976036486712724},{"$f":"100*T45/Cal_4x2_Trac!$J$4241","v":4.1343639973517181},{"$f":"100*U45/Cal_4x2_Trac!$J$4244","v":3.8386374560563707},null,{"$f":"Cal_4x2_Trac!$J$4850/Cal_4x2_Trac!$J$237","v":0},{"$f":"Cal_4x2_Trac!$J$4854/Cal_4x2_Trac!$J$241","v":0},{"$f":"Cal_4x2_Trac!$J$4857/Cal_4x2_Trac!$J$244","v":0}]
[null,null,null,null,null,{"$f":"Terms!$B$12","v":"BEV"},{"$f":"Cal_4x2_Trac!$I$5247","v":861873.37104228802},{"$f":"Cal_4x2_Trac!$I$5251","v":695502.58281251148},{"$f":"Cal_4x2_Trac!$I$5254","v":617913.96917432267},null,{"$f":"100*G46/Cal_4x2_Trac!$I$5237","v":7.8359414170420854},{"$f":"100*H46/Cal_4x2_Trac!$I$5241","v":6.0629669794721819},{"$f":"100*I46/Cal_4x2_Trac!$I$5244","v":5.1802967683984722},null,{"$f":"Cal_4x2_Trac!$I$5850/Cal_4x2_Trac!$I$237","v":0},{"$f":"Cal_4x2_Trac!$I$5854/Cal_4x2_Trac!$I$241","v":0},{"$f":"Cal_4x2_Trac!$I$5857/Cal_4x2_Trac!$I$244","v":0},null,{"$f":"Cal_4x2_Trac!$J$5247","v":1515633.3643306145},{"$f":"Cal_4x2_Trac!$J$5251","v":1264457.5959273851},{"$f":"Cal_4x2_Trac!$J$5254","v":1172827.9383486456},null,{"$f":"100*S46/Cal_4x2_Trac!$J$5237","v":6.7248617606752132},{"$f":"100*T46/Cal_4x2_Trac!$J$5241","v":5.4128476510711652},{"$f":"100*U46/Cal_4x2_Trac!$J$5244","v":4.9162157533299879},null,{"$f":"Cal_4x2_Trac!$J$5850/Cal_4x2_Trac!$J$237","v":0},{"$f":"Cal_4x2_Trac!$J$5854/Cal_4x2_Trac!$J$241","v":0},{"$f":"Cal_4x2_Trac!$J$5857/Cal_4x2_Trac!$J$244","v":0}]
[null,null,null,null,null,{"$f":"Terms!$B$13","v":"Catenary"},{"$f":"Cal_4x2_Trac!$I$6247","v":769630.58548542229},{"$f":"Cal_4x2_Trac!$I$6251","v":730010.97991284775},{"$f":"Cal_4x2_Trac!$I$6254","v":711915.10589381459},null,{"$f":"100*G47/Cal_4x2_Trac!$I$6237","v":5.5601806047263365},{"$f":"100*H47/Cal_4x2_Trac!$I$6241","v":5.255327127238167},{"$f":"100*I47/Cal_4x2_Trac!$I$6244","v":5.1046327772975841},null,{"$f":"Cal_4x2_Trac!$I$6850/Cal_4x2_Trac!$I$237","v":0},{"$f":"Cal_4x2_Trac!$I$6854/Cal_4x2_Trac!$I$241","v":0},{"$f":"Cal_4x2_Trac!$I$6857/Cal_4x2_Trac!$I$244","v":0},null,{"$f":"Cal_4x2_Trac!$J$6247","v":1471494.3743012561},{"$f":"Cal_4x2_Trac!$J$6251","v":1395727.1239605914},{"$f":"Cal_4x2_Trac!$J$6254","v":1360830.2117876289},null,{"$f":"100*S47/Cal_4x2_Trac!$J$6237","v":5.3153906784989209},{"$f":"100*T47/Cal_4x2_Trac!$J$6241","v":5.0238988307051846},{"$f":"100*U47/Cal_4x2_Trac!$J$6244","v":4.8787688629717403},null,{"$f":"Cal_4x2_Trac!$J$6850/Cal_4x2_Trac!$J$237","v":0},{"$f":"Cal_4x2_Trac!$J$6854/Cal_4x2_Trac!$J$241","v":0},{"$f":"Cal_4x2_Trac!$J$6857/Cal_4x2_Trac!$J$244","v":0}]
[]
[]
[null,2,"6x2 Rigid"]
[null,null,null,null,null,null,2023,2027,2030,null,2023,2027,2030,null,2023,2027,2030,null,2023,2027,2030,null,2023,2027,2030,null,2023,2027,2030]
[null,null,null,null,null,{"$f":"Terms!$B$7","v":"Diesel"},{"$f":"Cal_6x2_Rig!$I$247","v":392079.06687379035},{"$f":"Cal_6x2_Rig!$I$251","v":391879.1273658229},{"$f":"Cal_6x2_Rig!$I$254","v":389404.2758549311},null,{"$f":"100*G52/Cal_6x2_Rig!$I$237","v":9.4876967180590501},{"$f":"100*H52/Cal_6x2_Rig!$I$241","v":9.4828584964506444},{"$f":"100*I52/Cal_6x2_Rig!$I$244","v":9.4229709825754639},null,{"$f":"Cal_6x2_Rig!$I$850/Cal_6x2_Rig!$I$237","v":107.2551724137931},{"$f":"Cal_6x2_Rig!$I$854/Cal_6x2_Rig!$I$241","v":103.90344827586205},{"$f":"Cal_6x2_Rig!$I$857/Cal_6x2_Rig!$I$244","v":102.41379310344828},null,{"$f":"Cal_6x2_Rig!$J$247","v":730959.8099706769},{"$f":"Cal_6x2_Rig!$J$251","v":725744.80148575397},{"$f":"Cal_6x2_Rig!$J$254","v":720708.55170986219},null,{"$f":"100*S52/Cal_6x2_Rig!$J$237","v":8.8440388381207118},{"$f":"100*T52/Cal_6x2_Rig!$J$241","v":8.7809413367907307},{"$f":"100*U52/Cal_6x2_Rig!$J$244","v":8.7200066752554406},null,{"$f":"Cal_6x2_Rig!$J$850/Cal_6x2_Rig!$J$237","v":107.2551724137931},{"$f":"Cal_6x2_Rig!$J$854/Cal_6x2_Rig!$J$241","v":103.90344827586205},{"$f":"Cal_6x2_Rig!$J$857/Cal_6x2_Rig!$J$244","v":102.41379310344828}]
[null,null,null,null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},{"$f":"Cal_6x2_Rig!$I$1247","v":610959.06687379035},{"$f":"Cal_6x2_Rig!$I$1251","v":523343.92736582295},{"$f":"Cal_6x2_Rig!$I$1254","v":493904.2758549311},null,{"$f":"100*G53/Cal_6x2_Rig!$I$1237","v":14.784248442196981},{"$f":"100*H53/Cal_6x2_Rig!$I$1241","v":12.664099875760989},{"$f":"100*I53/Cal_6x2_Rig!$I$1244","v":11.951706614759372},null,{"$f":"Cal_6x2_Rig!$I$1850/Cal_6x2_Rig!$I$237","v":0},{"$f":"Cal_6x2_Rig!$I$1854/Cal_6x2_Rig!$I$241","v":0},{"$f":"Cal_6x2_Rig!$I$1857/Cal_6x2_Rig!$I$244","v":0},null,{"$f":"Cal_6x2_Rig!$J$1247","v":1072412.6099706767},{"$f":"Cal_6x2_Rig!$J$1251","v":963229.60148575413},{"$f":"Cal_6x2_Rig!$J$1254","v":929708.55170986219},null,{"$f":"100*S53/Cal_6x2_Rig!$J$1237","v":12.975349182948296},{"$f":"100*T53/Cal_6x2_Rig!$J$1241","v":11.65432064713556},{"$f":"100*U53/Cal_6x2_Rig!$J$1244","v":11.248742307439349},null,{"$f":"Cal_6x2_Rig!$J$1850/Cal_6x2_Rig!$J$237","v":0},{"$f":"Cal_6x2_Rig!$J$1854/Cal_6x2_Rig!$J$241","v":0},{"$f":"Cal_6x2_Rig!$J$1857/Cal_6x2_Rig!$J$244","v":0}]
[null,null,null,null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},{"$f":"Cal_6x2_Rig!$I$2247","v":472242.86283021944},{"$f":"Cal_6x2_Rig!$I$2251","v":392500.1955511116},{"$f":"Cal_6x2_Rig!$I$2254","v":365235.82629509841},null,{"$f":"100*G54/Cal_6x2_Rig!$I$2237","v":10.724989598275661},{"$f":"100*H54/Cal_6x2_Rig!$I$2241","v":8.8483818511539898},{"$f":"100*I54/Cal_6x2_Rig!$I$2244","v":8.1740840796621903},null,{"$f":"Cal_6x2_Rig!$I$2850/Cal_6x2_Rig!$I$237","v":0},{"$f":"Cal_6x2_Rig!$I$2854/Cal_6x2_Rig!$I$241","v":0},{"$f":"Cal_6x2_Rig!$I$2857/Cal_6x2_Rig!$I$244","v":0},null,{"$f":"Cal_6x2_Rig!$J$2247","v":838238.63361275243},{"$f":"Cal_6x2_Rig!$J$2251","v":715504.99266500142},{"$f":"Cal_6x2_Rig!$J$2254","v":672371.65259019681},null,{"$f":"100*S54/Cal_6x2_Rig!$J$2237","v":9.5185140252735696},{"$f":"100*T54/Cal_6x2_Rig!$J$2241","v":8.0650423404472313},{"$f":"100*U54/Cal_6x2_Rig!$J$2244","v":7.5239366258296361},null,{"$f":"Cal_6x2_Rig!$J$2850/Cal_6x2_Rig!$J$237","v":0},{"$f":"Cal_6x2_Rig!$J$2854/Cal_6x2_Rig!$J$241","v":0},{"$f":"Cal_6x2_Rig!$J$2857/Cal_6x2_Rig!$J$244","v":0}]
[null,null,null,null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},{"$f":"Cal_6x2_Rig!$I$3247","v":485777.32017304812},{"$f":"Cal_6x2_Rig!$I$3251","v":403421.46007098199},{"$f":"Cal_6x2_Rig!$I$3254","v":375433.56436874339},null,{"$f":"100*G55/Cal_6x2_Rig!$I$3237","v":11.194873169696519},{"$f":"100*H55/Cal_6x2_Rig!$I$3241","v":9.2231811273307187},{"$f":"100*I55/Cal_6x2_Rig!$I$3244","v":8.5186788753457368},null,{"$f":"Cal_6x2_Rig!$I$3850/Cal_6x2_Rig!$I$237","v":0},{"$f":"Cal_6x2_Rig!$I$3854/Cal_6x2_Rig!$I$241","v":0},{"$f":"Cal_6x2_Rig!$I$3857/Cal_6x2_Rig!$I$244","v":0},null,{"$f":"Cal_6x2_Rig!$J$3247","v":863234.99036473327},{"$f":"Cal_6x2_Rig!$J$3251","v":736831.23982801381},{"$f":"Cal_6x2_Rig!$J$3254","v":692767.1287374869},null,{"$f":"100*S55/Cal_6x2_Rig!$J$3237","v":9.9467449708591325},{"$f":"100*T55/Cal_6x2_Rig!$J$3241","v":8.4228637514891815},{"$f":"100*U55/Cal_6x2_Rig!$J$3244","v":7.8595273108208996},null,{"$f":"Cal_6x2_Rig!$J$3850/Cal_6x2_Rig!$J$237","v":0},{"$f":"Cal_6x2_Rig!$J$3854/Cal_6x2_Rig!$J$241","v":0},{"$f":"Cal_6x2_Rig!$J$3857/Cal_6x2_Rig!$J$244","v":0}]
[null,null,null,null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},{"$f":"Cal_6x2_Rig!$I$4247","v":487194.40643956681},{"$f":"Cal_6x2_Rig!$I$4251","v":399550.30180063978},{"$f":"Cal_6x2_Rig!$I$4254","v":371107.9105746735},null,{"$f":"100*G56/Cal_6x2_Rig!$I$4237","v":10.813400919194853},{"$f":"100*H56/Cal_6x2_Rig!$I$4241","v":8.8107662322968423},{"$f":"100*I56/Cal_6x2_Rig!$I$4244","v":8.1278585783279613},null,{"$f":"Cal_6x2_Rig!$I$4850/Cal_6x2_Rig!$I$237","v":0},{"$f":"Cal_6x2_Rig!$I$4854/Cal_6x2_Rig!$I$241","v":0},{"$f":"Cal_6x2_Rig!$I$4857/Cal_6x2_Rig!$I$244","v":0},null,{"$f":"Cal_6x2_Rig!$J$4247","v":858089.1469519434},{"$f":"Cal_6x2_Rig!$J$4251","v":727410.59067615704},{"$f":"Cal_6x2_Rig!$J$4254","v":684115.821149347},null,{"$f":"100*S56/Cal_6x2_Rig!$J$4237","v":9.5227509262796222},{"$f":"100*T56/Cal_6x2_Rig!$J$4241","v":8.0203226483138188},{"$f":"100*U56/Cal_6x2_Rig!$J$4244","v":7.4916169758927129},null,{"$f":"Cal_6x2_Rig!$J$4850/Cal_6x2_Rig!$J$237","v":0},{"$f":"Cal_6x2_Rig!$J$4854/Cal_6x2_Rig!$J$241","v":0},{"$f":"Cal_6x2_Rig!$J$4857/Cal_6x2_Rig!$J$244","v":0}]
[null,null,null,null,null,{"$f":"Terms!$B$12","v":"BEV"},{"$f":"Cal_6x2_Rig!$I$5247","v":497431.35346327},{"$f":"Cal_6x2_Rig!$I$5251","v":414342.43703999475},{"$f":"Cal_6x2_Rig!$I$5254","v":377437.38197640993},null,{"$f":"100*G57/Cal_6x2_Rig!$I$5237","v":13.521230374662128},{"$f":"100*H57/Cal_6x2_Rig!$I$5241","v":10.758078654892305},{"$f":"100*I57/Cal_6x2_Rig!$I$5244","v":9.3967369484752314},null,{"$f":"Cal_6x2_Rig!$I$5850/Cal_6x2_Rig!$I$237","v":0},{"$f":"Cal_6x2_Rig!$I$5854/Cal_6x2_Rig!$I$241","v":0},{"$f":"Cal_6x2_Rig!$I$5857/Cal_6x2_Rig!$I$244","v":0},null,{"$f":"Cal_6x2_Rig!$J$5247","v":878342.06114967703},{"$f":"Cal_6x2_Rig!$J$5251","v":756134.51822099835},{"$f":"Cal_6x2_Rig!$J$5254","v":701818.37496181985},null,{"$f":"100*S57/Cal_6x2_Rig!$J$5237","v":11.655841476472991},{"$f":"100*T57/Cal_6x2_Rig!$J$5241","v":9.700967278409566},{"$f":"100*U57/Cal_6x2_Rig!$J$5244","v":8.7362870903109915},null,{"$f":"Cal_6x2_Rig!$J$5850/Cal_6x2_Rig!$J$237","v":0},{"$f":"Cal_6x2_Rig!$J$5854/Cal_6x2_Rig!$J$241","v":0},{"$f":"Cal_6x2_Rig!$J$5857/Cal_6x2_Rig!$J$244","v":0}]
[null,null,null,null,null,{"$f":"Terms!$B$13","v":"Catenary"},{"$f":"Cal_6x2_Rig!$I$6247","v":506186.59463817324},{"$f":"Cal_6x2_Rig!$I$6251","v":480725.94517600059},{"$f":"Cal_6x2_Rig!$I$6254","v":469613.96188267577},null,{"$f":"100*G58/Cal_6x2_Rig!$I$6237","v":10.928836956942165},{"$f":"100*H58/Cal_6x2_Rig!$I$6241","v":10.320239738409327},{"$f":"100*I58/Cal_6x2_Rig!$I$6244","v":10.01729021890757},null,{"$f":"Cal_6x2_Rig!$I$6850/Cal_6x2_Rig!$I$237","v":0},{"$f":"Cal_6x2_Rig!$I$6854/Cal_6x2_Rig!$I$241","v":0},{"$f":"Cal_6x2_Rig!$I$6857/Cal_6x2_Rig!$I$244","v":0},null,{"$f":"Cal_6x2_Rig!$J$6247","v":951639.11917984788},{"$f":"Cal_6x2_Rig!$J$6251","v":902622.58933274716},{"$f":"Cal_6x2_Rig!$J$6254","v":881127.92376535165},null,{"$f":"100*S58/Cal_6x2_Rig!$J$6237","v":10.273196569734178},{"$f":"100*T58/Cal_6x2_Rig!$J$6241","v":9.6887650944315951},{"$f":"100*U58/Cal_6x2_Rig!$J$6244","v":9.3976274650732492},null,{"$f":"Cal_6x2_Rig!$J$6850/Cal_6x2_Rig!$J$237","v":0},{"$f":"Cal_6x2_Rig!$J$6854/Cal_6x2_Rig!$J$241","v":0},{"$f":"Cal_6x2_Rig!$J$6857/Cal_6x2_Rig!$J$244","v":0}]
[]
[null,3,"4x2 Rigid"]
[null,null,null,null,null,null,2023,2027,2030,null,2023,2027,2030,null,2023,2027,2030,null,2023,2027,2030,null,2023,2027,2030,null,2023,2027,2030]
[null,null,null,null,null,{"$f":"Terms!$B$7","v":"Diesel"},{"$f":"Cal_4x2_Rig!$I$247","v":259966.94140222651},{"$f":"Cal_4x2_Rig!$I$251","v":260155.47646320259},{"$f":"Cal_4x2_Rig!$I$254","v":258616.5514195798},null,{"$f":"100*G62/Cal_4x2_Rig!$I$237","v":15.719845285093063},{"$f":"100*H62/Cal_4x2_Rig!$I$241","v":15.731245742294943},{"$f":"100*I62/Cal_4x2_Rig!$I$244","v":15.638189050314729},null,{"$f":"Cal_4x2_Rig!$I$850/Cal_4x2_Rig!$I$237","v":159.28163265306125},{"$f":"Cal_4x2_Rig!$I$854/Cal_4x2_Rig!$I$241","v":154.57959183673472},{"$f":"Cal_4x2_Rig!$I$857/Cal_4x2_Rig!$I$244","v":152.22857142857146},null,{"$f":"Cal_4x2_Rig!$J$247","v":468349.12785194319},{"$f":"Cal_4x2_Rig!$J$251","v":465791.27896278241},{"$f":"Cal_4x2_Rig!$J$254","v":462633.1028391596},null,{"$f":"100*S62/Cal_4x2_Rig!$J$237","v":14.160215505727688},{"$f":"100*T62/Cal_4x2_Rig!$J$241","v":14.08288069426402},{"$f":"100*U62/Cal_4x2_Rig!$J$244","v":13.987395399521079},null,{"$f":"Cal_4x2_Rig!$J$850/Cal_4x2_Rig!$J$237","v":159.28163265306125},{"$f":"Cal_4x2_Rig!$J$854/Cal_4x2_Rig!$J$241","v":154.57959183673472},{"$f":"Cal_4x2_Rig!$J$857/Cal_4x2_Rig!$J$244","v":152.22857142857146}]
[null,null,null,null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},{"$f":"Cal_4x2_Rig!$I$1247","v":390046.94140222657},{"$f":"Cal_4x2_Rig!$I$1251","v":338424.27646320267},{"$f":"Cal_4x2_Rig!$I$1254","v":320776.55141957977},null,{"$f":"100*G63/Cal_4x2_Rig!$I$1237","v":23.585604922281277},{"$f":"100*H63/Cal_4x2_Rig!$I$1241","v":20.464052998530779},{"$f":"100*I63/Cal_4x2_Rig!$I$1244","v":19.396919209044885},null,{"$f":"Cal_4x2_Rig!$I$1850/Cal_4x2_Rig!$I$237","v":0},{"$f":"Cal_4x2_Rig!$I$1854/Cal_4x2_Rig!$I$241","v":0},{"$f":"Cal_4x2_Rig!$I$1857/Cal_4x2_Rig!$I$244","v":0},null,{"$f":"Cal_4x2_Rig!$J$1247","v":671273.92785194318},{"$f":"Cal_4x2_Rig!$J$1251","v":607180.0789627824},{"$f":"Cal_4x2_Rig!$J$1254","v":586953.10283915943},null,{"$f":"100*S63/Cal_4x2_Rig!$J$1237","v":20.295508022734492},{"$f":"100*T63/Cal_4x2_Rig!$J$1241","v":18.357674345057671},{"$f":"100*U63/Cal_4x2_Rig!$J$1244","v":17.746125558251233},null,{"$f":"Cal_4x2_Rig!$J$1850/Cal_4x2_Rig!$J$237","v":0},{"$f":"Cal_4x2_Rig!$J$1854/Cal_4x2_Rig!$J$241","v":0},{"$f":"Cal_4x2_Rig!$J$1857/Cal_4x2_Rig!$J$244","v":0}]
[null,null,null,null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},{"$f":"Cal_4x2_Rig!$I$2247","v":301434.64403568208},{"$f":"Cal_4x2_Rig!$I$2251","v":257061.46460379113},{"$f":"Cal_4x2_Rig!$I$2254","v":241625.9474969561},null,{"$f":"100*G64/Cal_4x2_Rig!$I$2237","v":16.71079279014765},{"$f":"100*H64/Cal_4x2_Rig!$I$2241","v":14.130080912884944},{"$f":"100*I64/Cal_4x2_Rig!$I$2244","v":13.16309258161135},null,{"$f":"Cal_4x2_Rig!$I$2850/Cal_4x2_Rig!$I$237","v":0},{"$f":"Cal_4x2_Rig!$I$2854/Cal_4x2_Rig!$I$241","v":0},{"$f":"Cal_4x2_Rig!$I$2857/Cal_4x2_Rig!$I$244","v":0},null,{"$f":"Cal_4x2_Rig!$J$2247","v":520165.40245474887},{"$f":"Cal_4x2_Rig!$J$2251","v":452839.28181201883},{"$f":"Cal_4x2_Rig!$J$2254","v":428651.8949939122},null,{"$f":"100*S64/Cal_4x2_Rig!$J$2237","v":14.418343128462892},{"$f":"100*T64/Cal_4x2_Rig!$J$2241","v":12.445769929769094},{"$f":"100*U64/Cal_4x2_Rig!$J$2244","v":11.675866432265297},null,{"$f":"Cal_4x2_Rig!$J$2850/Cal_4x2_Rig!$J$237","v":0},{"$f":"Cal_4x2_Rig!$J$2854/Cal_4x2_Rig!$J$241","v":0},{"$f":"Cal_4x2_Rig!$J$2857/Cal_4x2_Rig!$J$244","v":0}]
[null,null,null,null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},{"$f":"Cal_4x2_Rig!$I$3247","v":309202.35510958353},{"$f":"Cal_4x2_Rig!$I$3251","v":263398.52864462836},{"$f":"Cal_4x2_Rig!$I$3254","v":247535.08311134236},null,{"$f":"100*G65/Cal_4x2_Rig!$I$3237","v":17.341081927479632},{"$f":"100*H65/Cal_4x2_Rig!$I$3241","v":14.640756376596913},{"$f":"100*I65/Cal_4x2_Rig!$I$3244","v":13.632484345838851},null,{"$f":"Cal_4x2_Rig!$I$3850/Cal_4x2_Rig!$I$237","v":0},{"$f":"Cal_4x2_Rig!$I$3854/Cal_4x2_Rig!$I$241","v":0},{"$f":"Cal_4x2_Rig!$I$3857/Cal_4x2_Rig!$I$244","v":0},null,{"$f":"Cal_4x2_Rig!$J$3247","v":534482.17897394381},{"$f":"Cal_4x2_Rig!$J$3251","v":465208.69560745149},{"$f":"Cal_4x2_Rig!$J$3254","v":440470.16622268473},null,{"$f":"100*S65/Cal_4x2_Rig!$J$3237","v":14.987756563303291},{"$f":"100*T65/Cal_4x2_Rig!$J$3241","v":12.929091160285846},{"$f":"100*U65/Cal_4x2_Rig!$J$3244","v":12.128993131730832},null,{"$f":"Cal_4x2_Rig!$J$3850/Cal_4x2_Rig!$J$237","v":0},{"$f":"Cal_4x2_Rig!$J$3854/Cal_4x2_Rig!$J$241","v":0},{"$f":"Cal_4x2_Rig!$J$3857/Cal_4x2_Rig!$J$244","v":0}]
[null,null,null,null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},{"$f":"Cal_4x2_Rig!$I$4247","v":311338.21263332415},{"$f":"Cal_4x2_Rig!$I$4251","v":262094.82290080114},{"$f":"Cal_4x2_Rig!$I$4254","v":245751.25582195981},null,{"$f":"100*G66/Cal_4x2_Rig!$I$4237","v":16.947604782726742},{"$f":"100*H66/Cal_4x2_Rig!$I$4241","v":14.155613714654137},{"$f":"100*I66/Cal_4x2_Rig!$I$4244","v":13.160038975779226},null,{"$f":"Cal_4x2_Rig!$I$4850/Cal_4x2_Rig!$I$237","v":0},{"$f":"Cal_4x2_Rig!$I$4854/Cal_4x2_Rig!$I$241","v":0},{"$f":"Cal_4x2_Rig!$I$4857/Cal_4x2_Rig!$I$244","v":0},null,{"$f":"Cal_4x2_Rig!$J$4247","v":534061.71563133586},{"$f":"Cal_4x2_Rig!$J$4251","v":461610.71686043352},{"$f":"Cal_4x2_Rig!$J$4254","v":436902.51164391963},null,{"$f":"100*S66/Cal_4x2_Rig!$J$4237","v":14.535746848339315},{"$f":"100*T66/Cal_4x2_Rig!$J$4241","v":12.465684980153242},{"$f":"100*U66/Cal_4x2_Rig!$J$4244","v":11.698117396428055},null,{"$f":"Cal_4x2_Rig!$J$4850/Cal_4x2_Rig!$J$237","v":0},{"$f":"Cal_4x2_Rig!$J$4854/Cal_4x2_Rig!$J$241","v":0},{"$f":"Cal_4x2_Rig!$J$4857/Cal_4x2_Rig!$J$244","v":0}]
[null,null,null,null,null,{"$f":"Terms!$B$12","v":"BEV"},{"$f":"Cal_4x2_Rig!$I$5247","v":293197.64787941234},{"$f":"Cal_4x2_Rig!$I$5251","v":252453.93952336581},{"$f":"Cal_4x2_Rig!$I$5254","v":234989.73216800977},null,{"$f":"100*G67/Cal_4x2_Rig!$I$5237","v":18.166515296639158},{"$f":"100*H67/Cal_4x2_Rig!$I$5241","v":15.121960334181397},{"$f":"100*I67/Cal_4x2_Rig!$I$5244","v":13.633891566705749},null,{"$f":"Cal_4x2_Rig!$I$5850/Cal_4x2_Rig!$I$237","v":0},{"$f":"Cal_4x2_Rig!$I$5854/Cal_4x2_Rig!$I$241","v":0},{"$f":"Cal_4x2_Rig!$I$5857/Cal_4x2_Rig!$I$244","v":0},null,{"$f":"Cal_4x2_Rig!$J$5247","v":511854.64935853024},{"$f":"Cal_4x2_Rig!$J$5251","v":444982.15284613927},{"$f":"Cal_4x2_Rig!$J$5254","v":415379.46433601959},null,{"$f":"100*S67/Cal_4x2_Rig!$J$5237","v":15.857247465116075},{"$f":"100*T67/Cal_4x2_Rig!$J$5241","v":13.327188471414527},{"$f":"100*U67/Cal_4x2_Rig!$J$5244","v":12.049970276455706},null,{"$f":"Cal_4x2_Rig!$J$5850/Cal_4x2_Rig!$J$237","v":0},{"$f":"Cal_4x2_Rig!$J$5854/Cal_4x2_Rig!$J$241","v":0},{"$f":"Cal_4x2_Rig!$J$5857/Cal_4x2_Rig!$J$244","v":0}]
[null,null,null,null,null,{"$f":"Terms!$B$13","v":"Catenary"},{"$f":"Cal_4x2_Rig!$I$6247","v":329260.55057392595},{"$f":"Cal_4x2_Rig!$I$6251","v":313491.74506579188},{"$f":"Cal_4x2_Rig!$I$6254","v":306320.42077844637},null,{"$f":"100*G68/Cal_4x2_Rig!$I$6237","v":17.574058942143772},{"$f":"100*H68/Cal_4x2_Rig!$I$6241","v":16.611591217936123},{"$f":"100*I68/Cal_4x2_Rig!$I$6244","v":16.099872458772886},null,{"$f":"Cal_4x2_Rig!$I$6850/Cal_4x2_Rig!$I$237","v":0},{"$f":"Cal_4x2_Rig!$I$6854/Cal_4x2_Rig!$I$241","v":0},{"$f":"Cal_4x2_Rig!$I$6857/Cal_4x2_Rig!$I$244","v":0},null,{"$f":"Cal_4x2_Rig!$J$6247","v":602630.83500457392},{"$f":"Cal_4x2_Rig!$J$6251","v":572009.6027217278},{"$f":"Cal_4x2_Rig!$J$6254","v":558040.84155689285},null,{"$f":"100*S68/Cal_4x2_Rig!$J$6237","v":16.082506386300096},{"$f":"100*T68/Cal_4x2_Rig!$J$6241","v":15.155087562438405},{"$f":"100*U68/Cal_4x2_Rig!$J$6244","v":14.66501376731661},null,{"$f":"Cal_4x2_Rig!$J$6850/Cal_4x2_Rig!$J$237","v":0},{"$f":"Cal_4x2_Rig!$J$6854/Cal_4x2_Rig!$J$241","v":0},{"$f":"Cal_4x2_Rig!$J$6857/Cal_4x2_Rig!$J$244","v":0}]

{"sheet":"Cockpit Details","index":4,"n_rows":102,"n_cols":96,"rows_kept":102,"cut":false,"hidden":false,"merged":[[74,1,74,10],[2,14,2,16],[2,18,2,20],[2,22,2,24],[8,7,8,14],[21,1,21,8],[38,1,38,10],[56,1,56,10]]}
[]
[null,"Summary of the adjustments and factors of the cockpit selections"]
[null,{"$f":"MID(CELL(\"filename\",B3),FIND(\"]\",CELL(\"filename\",B3))+1,256)","v":"Cockpit Details"},null,null,null,null,null,null,null,null,null,null,null,null,"Selected through Cockpit",null,null,null,"RB Assumption",null,null,null,"User override"]
[]
["A","General"]
[]
[null,"Annual Mileage",null,null,null,null,null,"Homogeneity of driving profile "]
[]
[null,null,null,null,null,null,null,"The homogenity of the driving profile has an impact on the required H2 tank size and battery capacity. If an average daily mileage of 100km is assumed based on the annual mileage input, a factor of 1,1 would mean that the model will provide the truck with enough tank/battery capacity to go 110 km without refuelling/charging."]
[null,null,"Mileage [km]",null,"Current selection",null,null,"Dropdown","Input Parameter","User override","RB Assumption",null,"Current selection"]
[null,"Min",40000,null,"4x2 Tractor",{"$f":"Cockpit!C10","v":140000},null,"Homogeneous",{"$f":"IFERROR(IF(J11=\"\",K11,J11),\"Please enter assumption\")","v":1.1000000000000001},null,1.1000000000000001,null,"4x2 Tractor",{"$f":"Cockpit!C16","v":"Rather homogeneous"},{"$f":"INDEX($I$11:$I$14,MATCH(N11,$H$11:$H$14,0))","v":1.25}]
[null,"Max",160000,null,"6x2 Rigid",{"$f":"Cockpit!C11","v":95000},null,"Rather homogeneous",{"$f":"IFERROR(IF(J12=\"\",K12,J12),\"Please enter assumption\")","v":1.25},null,1.25,null,"6x2 Rigid",{"$f":"Cockpit!C17","v":"Rather homogeneous"},{"$f":"INDEX($I$11:$I$14,MATCH(N12,$H$11:$H$14,0))","v":1.25}]
[null,null,null,null,"4x2 Rigid",{"$f":"Cockpit!C12","v":60000},null,"Rather heterogeneous",1.5,null,1.5,null,"4x2 Rigid",{"$f":"Cockpit!C18","v":"Rather homogeneous"},{"$f":"INDEX($I$11:$I$14,MATCH(N13,$H$11:$H$14,0))","v":1.25}]
[null,null,null,null,null,null,null,"Heterogeneous",1.75,null,1.75]
[]
[]
[]
["B","Refueling"]
[]
[null,"Public vs. Private Refueling"]
[]
[null,"In case that an option with private refuelling is selected, the model will add additional CAPEX to the TCO and will reduce the surcharges applied to the fuel. In case 100% private charging is assumed, the model will reduce the applied fuel surcharges to 0% and will add 100% of the Refuelling Infrastructure CAPEX to the TCO."]
[]
[null,"Dropdown",null,"Factor",null,"Current selection",null,"Factor Infrastructure CAPEX","Factor surcharges"]
[null,"Public 100:0 Private",null,0,null,{"$f":"Terms!$B$7","v":"Diesel"},{"$f":"Cockpit!I11","v":"Public 100:0 Private"},{"$f":"INDEX($B$25:$D$27,MATCH(G25,$B$25:$B$27,0),3)","v":0},{"$f":"1-H25","v":1}]
[null,"Public 50:50 Private",null,0.5,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},{"$f":"Cockpit!I11","v":"Public 100:0 Private"},0,{"$f":"1-H26","v":1}]
[null,"Public 0:100 Private",null,1,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},{"$f":"Cockpit!I13","v":"Public 100:0 Private"},0,1]
[null,null,null,null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},{"$f":"G27","v":"Public 100:0 Private"},0,1]
[null,null,null,null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},{"$f":"G27","v":"Public 100:0 Private"},0,1]
[null,null,null,null,null,{"$f":"Terms!$B$12","v":"BEV"},{"$f":"Cockpit!I16","v":"Public 100:0 Private"},0,1]
[null,null,null,null,null,{"$f":"Terms!$B$13","v":"Catenary"},{"$f":"Cockpit!I17","v":"Public 100:0 Private"},0,1]
[]
[]
[]
["C","Fuel/Energy cost"]
[]
[null,"Public vs. Private Refueling",null,null,null,null,null,null,null,null,null,null,null,"Resulting total energy cost per unit at current selection"]
[]
[null,"Energy/Fuel tax and surcharges can be adjusted in the cockpit. If a certain adjustment is selected for a propulsion technology, tax and surcharges are reduced/increased by the factor. Tax and surcharges will be entirely neglected by the model, if the user switches the scroll bar to discount tax and surcharges in the cockpit."]
[]
[null,"Dropdown",null,"Factor",null,"Current selection",null,"Factor",null,null,null,null,null,"Fuel Type",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"Off",null,0,null,{"$f":"Terms!$B$7","v":"Diesel"},{"$f":"IF(D48=C48,B42,Cockpit!K11)","v":"Average"},{"$f":"INDEX($B$42:$D$45,MATCH(G42,$B$42:$B$45,0),MATCH(\"Factor\",$B$41:$D$41))","v":1},null,null,null,null,null,"Diesel","EUR/l",{"$f":"Input_EnergyFuel!E10+Input_EnergyFuel!E10*Input_EnergyFuel!E36*$D$48*$H42","v":1.258},{"$f":"Input_EnergyFuel!F10+Input_EnergyFuel!F10*Input_EnergyFuel!F36*$D$48*$H42","v":1.3140000000000001},{"$f":"Input_EnergyFuel!G10+Input_EnergyFuel!G10*Input_EnergyFuel!G36*$D$48*$H42","v":1.37},{"$f":"Input_EnergyFuel!H10+Input_EnergyFuel!H10*Input_EnergyFuel!H36*$D$48*$H42","v":1.37},{"$f":"Input_EnergyFuel!I10+Input_EnergyFuel!I10*Input_EnergyFuel!I36*$D$48*$H42","v":1.37},{"$f":"Input_EnergyFuel!J10+Input_EnergyFuel!J10*Input_EnergyFuel!J36*$D$48*$H42","v":1.37},{"$f":"Input_EnergyFuel!K10+Input_EnergyFuel!K10*Input_EnergyFuel!K36*$D$48*$H42","v":1.37},{"$f":"Input_EnergyFuel!L10+Input_EnergyFuel!L10*Input_EnergyFuel!L36*$D$48*$H42","v":1.37},{"$f":"Input_EnergyFuel!M10+Input_EnergyFuel!M10*Input_EnergyFuel!M36*$D$48*$H42","v":1.37},{"$f":"Input_EnergyFuel!N10+Input_EnergyFuel!N10*Input_EnergyFuel!N36*$D$48*$H42","v":1.37},{"$f":"Input_EnergyFuel!O10+Input_EnergyFuel!O10*Input_EnergyFuel!O36*$D$48*$H42","v":1.37},{"$f":"Input_EnergyFuel!P10+Input_EnergyFuel!P10*Input_EnergyFuel!P36*$D$48*$H42","v":1.37},{"$f":"Input_EnergyFuel!Q10+Input_EnergyFuel!Q10*Input_EnergyFuel!Q36*$D$48*$H42","v":1.37},{"$f":"Input_EnergyFuel!R10+Input_EnergyFuel!R10*Input_EnergyFuel!R36*$D$48*$H42","v":1.37},{"$f":"Input_EnergyFuel!S10+Input_EnergyFuel!S10*Input_EnergyFuel!S36*$D$48*$H42","v":1.37},{"$f":"Input_EnergyFuel!T10+Input_EnergyFuel!T10*Input_EnergyFuel!T36*$D$48*$H42","v":1.37},{"$f":"Input_EnergyFuel!U10+Input_EnergyFuel!U10*Input_EnergyFuel!U36*$D$48*$H42","v":1.37},{"$f":"Input_EnergyFuel!V10+Input_EnergyFuel!V10*Input_EnergyFuel!V36*$D$48*$H42","v":1.37}]
[null,"Low",null,0.8,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},{"$f":"G42","v":"Average"},1,null,null,null,null,null,"Diesel E-Fuels","EUR/l",{"$f":"Input_EnergyFuel!E11+Input_EnergyFuel!E11*Input_EnergyFuel!E37*$D$48*$H43","v":3.1780000000000004},{"$f":"Input_EnergyFuel!F11+Input_EnergyFuel!F11*Input_EnergyFuel!F37*$D$48*$H43","v":3.0740000000000003},{"$f":"Input_EnergyFuel!G11+Input_EnergyFuel!G11*Input_EnergyFuel!G37*$D$48*$H43","v":2.97},{"$f":"Input_EnergyFuel!H11+Input_EnergyFuel!H11*Input_EnergyFuel!H37*$D$48*$H43","v":2.81},{"$f":"Input_EnergyFuel!I11+Input_EnergyFuel!I11*Input_EnergyFuel!I37*$D$48*$H43","v":2.6500000000000004},{"$f":"Input_EnergyFuel!J11+Input_EnergyFuel!J11*Input_EnergyFuel!J37*$D$48*$H43","v":2.4900000000000002},{"$f":"Input_EnergyFuel!K11+Input_EnergyFuel!K11*Input_EnergyFuel!K37*$D$48*$H43","v":2.3300000000000005},{"$f":"Input_EnergyFuel!L11+Input_EnergyFuel!L11*Input_EnergyFuel!L37*$D$48*$H43","v":2.17},{"$f":"Input_EnergyFuel!M11+Input_EnergyFuel!M11*Input_EnergyFuel!M37*$D$48*$H43","v":2.17},{"$f":"Input_EnergyFuel!N11+Input_EnergyFuel!N11*Input_EnergyFuel!N37*$D$48*$H43","v":2.17},{"$f":"Input_EnergyFuel!O11+Input_EnergyFuel!O11*Input_EnergyFuel!O37*$D$48*$H43","v":2.17},{"$f":"Input_EnergyFuel!P11+Input_EnergyFuel!P11*Input_EnergyFuel!P37*$D$48*$H43","v":2.17},{"$f":"Input_EnergyFuel!Q11+Input_EnergyFuel!Q11*Input_EnergyFuel!Q37*$D$48*$H43","v":2.17},{"$f":"Input_EnergyFuel!R11+Input_EnergyFuel!R11*Input_EnergyFuel!R37*$D$48*$H43","v":2.17},{"$f":"Input_EnergyFuel!S11+Input_EnergyFuel!S11*Input_EnergyFuel!S37*$D$48*$H43","v":2.17},{"$f":"Input_EnergyFuel!T11+Input_EnergyFuel!T11*Input_EnergyFuel!T37*$D$48*$H43","v":2.17},{"$f":"Input_EnergyFuel!U11+Input_EnergyFuel!U11*Input_EnergyFuel!U37*$D$48*$H43","v":2.17},{"$f":"Input_EnergyFuel!V11+Input_EnergyFuel!V11*Input_EnergyFuel!V37*$D$48*$H43","v":2.17}]
[null,"Average",null,1,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},{"$f":"IF(D48=C48,B42,Cockpit!K13)","v":"Average"},1,null,null,null,null,null,"FCEV 350 bar","EUR/kg",{"$f":"Input_EnergyFuel!E12+Input_EnergyFuel!E12*Input_EnergyFuel!E38*$D$48*$H44","v":6.9},{"$f":"Input_EnergyFuel!F12+Input_EnergyFuel!F12*Input_EnergyFuel!F38*$D$48*$H44","v":6.4912685957523708},{"$f":"Input_EnergyFuel!G12+Input_EnergyFuel!G12*Input_EnergyFuel!G38*$D$48*$H44","v":6.106748982927674},{"$f":"Input_EnergyFuel!H12+Input_EnergyFuel!H12*Input_EnergyFuel!H38*$D$48*$H44","v":5.7450069413074107},{"$f":"Input_EnergyFuel!I12+Input_EnergyFuel!I12*Input_EnergyFuel!I38*$D$48*$H44","v":5.4046932087664024},{"$f":"Input_EnergyFuel!J12+Input_EnergyFuel!J12*Input_EnergyFuel!J38*$D$48*$H44","v":5.0845384486581819},{"$f":"Input_EnergyFuel!K12+Input_EnergyFuel!K12*Input_EnergyFuel!K38*$D$48*$H44","v":4.7833485153145405},{"$f":"Input_EnergyFuel!L12+Input_EnergyFuel!L12*Input_EnergyFuel!L38*$D$48*$H44","v":4.5},{"$f":"Input_EnergyFuel!M12+Input_EnergyFuel!M12*Input_EnergyFuel!M38*$D$48*$H44","v":4.5},{"$f":"Input_EnergyFuel!N12+Input_EnergyFuel!N12*Input_EnergyFuel!N38*$D$48*$H44","v":4.5},{"$f":"Input_EnergyFuel!O12+Input_EnergyFuel!O12*Input_EnergyFuel!O38*$D$48*$H44","v":4.5},{"$f":"Input_EnergyFuel!P12+Input_EnergyFuel!P12*Input_EnergyFuel!P38*$D$48*$H44","v":4.5},{"$f":"Input_EnergyFuel!Q12+Input_EnergyFuel!Q12*Input_EnergyFuel!Q38*$D$48*$H44","v":4.5},{"$f":"Input_EnergyFuel!R12+Input_EnergyFuel!R12*Input_EnergyFuel!R38*$D$48*$H44","v":4.5},{"$f":"Input_EnergyFuel!S12+Input_EnergyFuel!S12*Input_EnergyFuel!S38*$D$48*$H44","v":4.5},{"$f":"Input_EnergyFuel!T12+Input_EnergyFuel!T12*Input_EnergyFuel!T38*$D$48*$H44","v":4.5},{"$f":"Input_EnergyFuel!U12+Input_EnergyFuel!U12*Input_EnergyFuel!U38*$D$48*$H44","v":4.5},{"$f":"Input_EnergyFuel!V12+Input_EnergyFuel!V12*Input_EnergyFuel!V38*$D$48*$H44","v":4.5}]
[null,"High",null,1.2,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},{"$f":"G44","v":"Average"},1,null,null,null,null,null,"FCEV 700 bar","EUR/kg",{"$f":"Input_EnergyFuel!E13+Input_EnergyFuel!E13*Input_EnergyFuel!E39*$D$48*$H45","v":7.3000000000000007},{"$f":"Input_EnergyFuel!F13+Input_EnergyFuel!F13*Input_EnergyFuel!F39*$D$48*$H45","v":6.8756094485904438},{"$f":"Input_EnergyFuel!G13+Input_EnergyFuel!G13*Input_EnergyFuel!G39*$D$48*$H45","v":6.4758911355542725},{"$f":"Input_EnergyFuel!H13+Input_EnergyFuel!H13*Input_EnergyFuel!H39*$D$48*$H45","v":6.0994107232411032},{"$f":"Input_EnergyFuel!I13+Input_EnergyFuel!I13*Input_EnergyFuel!I39*$D$48*$H45","v":5.7448172602123844},{"$f":"Input_EnergyFuel!J13+Input_EnergyFuel!J13*Input_EnergyFuel!J39*$D$48*$H45","v":5.4108383335262662},{"$f":"Input_EnergyFuel!K13+Input_EnergyFuel!K13*Input_EnergyFuel!K39*$D$48*$H45","v":5.0962755028477487},{"$f":"Input_EnergyFuel!L13+Input_EnergyFuel!L13*Input_EnergyFuel!L39*$D$48*$H45","v":4.8},{"$f":"Input_EnergyFuel!M13+Input_EnergyFuel!M13*Input_EnergyFuel!M39*$D$48*$H45","v":4.8},{"$f":"Input_EnergyFuel!N13+Input_EnergyFuel!N13*Input_EnergyFuel!N39*$D$48*$H45","v":4.8},{"$f":"Input_EnergyFuel!O13+Input_EnergyFuel!O13*Input_EnergyFuel!O39*$D$48*$H45","v":4.8},{"$f":"Input_EnergyFuel!P13+Input_EnergyFuel!P13*Input_EnergyFuel!P39*$D$48*$H45","v":4.8},{"$f":"Input_EnergyFuel!Q13+Input_EnergyFuel!Q13*Input_EnergyFuel!Q39*$D$48*$H45","v":4.8},{"$f":"Input_EnergyFuel!R13+Input_EnergyFuel!R13*Input_EnergyFuel!R39*$D$48*$H45","v":4.8},{"$f":"Input_EnergyFuel!S13+Input_EnergyFuel!S13*Input_EnergyFuel!S39*$D$48*$H45","v":4.8},{"$f":"Input_EnergyFuel!T13+Input_EnergyFuel!T13*Input_EnergyFuel!T39*$D$48*$H45","v":4.8},{"$f":"Input_EnergyFuel!U13+Input_EnergyFuel!U13*Input_EnergyFuel!U39*$D$48*$H45","v":4.8},{"$f":"Input_EnergyFuel!V13+Input_EnergyFuel!V13*Input_EnergyFuel!V39*$D$48*$H45","v":4.8}]
[null,null,null,null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},{"$f":"G44","v":"Average"},1,null,null,null,null,null,"FCEV LH2","EUR/kg",{"$f":"Input_EnergyFuel!E14+Input_EnergyFuel!E14*Input_EnergyFuel!E40*$D$48*$H46","v":7.7000000000000011},{"$f":"Input_EnergyFuel!F14+Input_EnergyFuel!F14*Input_EnergyFuel!F40*$D$48*$H46","v":7.1972960941581512},{"$f":"Input_EnergyFuel!G14+Input_EnergyFuel!G14*Input_EnergyFuel!G40*$D$48*$H46","v":6.7274118268810623},{"$f":"Input_EnergyFuel!H14+Input_EnergyFuel!H14*Input_EnergyFuel!H40*$D$48*$H46","v":6.2882045279746004},{"$f":"Input_EnergyFuel!I14+Input_EnergyFuel!I14*Input_EnergyFuel!I40*$D$48*$H46","v":5.8776714140856097},{"$f":"Input_EnergyFuel!J14+Input_EnergyFuel!J14*Input_EnergyFuel!J40*$D$48*$H46","v":5.4939404560186205},{"$f":"Input_EnergyFuel!K14+Input_EnergyFuel!K14*Input_EnergyFuel!K40*$D$48*$H46","v":5.1352618422909444},{"$f":"Input_EnergyFuel!L14+Input_EnergyFuel!L14*Input_EnergyFuel!L40*$D$48*$H46","v":4.8},{"$f":"Input_EnergyFuel!M14+Input_EnergyFuel!M14*Input_EnergyFuel!M40*$D$48*$H46","v":4.8},{"$f":"Input_EnergyFuel!N14+Input_EnergyFuel!N14*Input_EnergyFuel!N40*$D$48*$H46","v":4.8},{"$f":"Input_EnergyFuel!O14+Input_EnergyFuel!O14*Input_EnergyFuel!O40*$D$48*$H46","v":4.8},{"$f":"Input_EnergyFuel!P14+Input_EnergyFuel!P14*Input_EnergyFuel!P40*$D$48*$H46","v":4.8},{"$f":"Input_EnergyFuel!Q14+Input_EnergyFuel!Q14*Input_EnergyFuel!Q40*$D$48*$H46","v":4.8},{"$f":"Input_EnergyFuel!R14+Input_EnergyFuel!R14*Input_EnergyFuel!R40*$D$48*$H46","v":4.8},{"$f":"Input_EnergyFuel!S14+Input_EnergyFuel!S14*Input_EnergyFuel!S40*$D$48*$H46","v":4.8},{"$f":"Input_EnergyFuel!T14+Input_EnergyFuel!T14*Input_EnergyFuel!T40*$D$48*$H46","v":4.8},{"$f":"Input_EnergyFuel!U14+Input_EnergyFuel!U14*Input_EnergyFuel!U40*$D$48*$H46","v":4.8},{"$f":"Input_EnergyFuel!V14+Input_EnergyFuel!V14*Input_EnergyFuel!V40*$D$48*$H46","v":4.8}]
[null,null,"Dropdown","Current selection",null,{"$f":"Terms!$B$12","v":"BEV"},{"$f":"IF(D48=C48,B42,Cockpit!K16)","v":"Average"},1,null,null,null,null,null,"BEV","EUR/kwh",{"$f":"Input_EnergyFuel!E15+Input_EnergyFuel!E15*Input_EnergyFuel!E41*$D$48*$H47","v":0.3},{"$f":"Input_EnergyFuel!F15+Input_EnergyFuel!F15*Input_EnergyFuel!F41*$D$48*$H47","v":0.2857142857142857},{"$f":"Input_EnergyFuel!G15+Input_EnergyFuel!G15*Input_EnergyFuel!G41*$D$48*$H47","v":0.27142857142857146},{"$f":"Input_EnergyFuel!H15+Input_EnergyFuel!H15*Input_EnergyFuel!H41*$D$48*$H47","v":0.25714285714285712},{"$f":"Input_EnergyFuel!I15+Input_EnergyFuel!I15*Input_EnergyFuel!I41*$D$48*$H47","v":0.24285714285714283},{"$f":"Input_EnergyFuel!J15+Input_EnergyFuel!J15*Input_EnergyFuel!J41*$D$48*$H47","v":0.22857142857142856},{"$f":"Input_EnergyFuel!K15+Input_EnergyFuel!K15*Input_EnergyFuel!K41*$D$48*$H47","v":0.2142857142857143},{"$f":"Input_EnergyFuel!L15+Input_EnergyFuel!L15*Input_EnergyFuel!L41*$D$48*$H47","v":0.2},{"$f":"Input_EnergyFuel!M15+Input_EnergyFuel!M15*Input_EnergyFuel!M41*$D$48*$H47","v":0.2},{"$f":"Input_EnergyFuel!N15+Input_EnergyFuel!N15*Input_EnergyFuel!N41*$D$48*$H47","v":0.2},{"$f":"Input_EnergyFuel!O15+Input_EnergyFuel!O15*Input_EnergyFuel!O41*$D$48*$H47","v":0.2},{"$f":"Input_EnergyFuel!P15+Input_EnergyFuel!P15*Input_EnergyFuel!P41*$D$48*$H47","v":0.2},{"$f":"Input_EnergyFuel!Q15+Input_EnergyFuel!Q15*Input_EnergyFuel!Q41*$D$48*$H47","v":0.2},{"$f":"Input_EnergyFuel!R15+Input_EnergyFuel!R15*Input_EnergyFuel!R41*$D$48*$H47","v":0.2},{"$f":"Input_EnergyFuel!S15+Input_EnergyFuel!S15*Input_EnergyFuel!S41*$D$48*$H47","v":0.2},{"$f":"Input_EnergyFuel!T15+Input_EnergyFuel!T15*Input_EnergyFuel!T41*$D$48*$H47","v":0.2},{"$f":"Input_EnergyFuel!U15+Input_EnergyFuel!U15*Input_EnergyFuel!U41*$D$48*$H47","v":0.2},{"$f":"Input_EnergyFuel!V15+Input_EnergyFuel!V15*Input_EnergyFuel!V41*$D$48*$H47","v":0.2}]
[null,"No",0,1,null,{"$f":"Terms!$B$13","v":"Catenary"},{"$f":"G47","v":"Average"},1,null,null,null,null,null,"Catenary","EUR/kwh",{"$f":"Input_EnergyFuel!E16+Input_EnergyFuel!E16*Input_EnergyFuel!E42*$D$48*$H48","v":0.51},{"$f":"Input_EnergyFuel!F16+Input_EnergyFuel!F16*Input_EnergyFuel!F42*$D$48*$H48","v":0.50857142857142856},{"$f":"Input_EnergyFuel!G16+Input_EnergyFuel!G16*Input_EnergyFuel!G42*$D$48*$H48","v":0.50714285714285712},{"$f":"Input_EnergyFuel!H16+Input_EnergyFuel!H16*Input_EnergyFuel!H42*$D$48*$H48","v":0.50571428571428556},{"$f":"Input_EnergyFuel!I16+Input_EnergyFuel!I16*Input_EnergyFuel!I42*$D$48*$H48","v":0.50428571428571423},{"$f":"Input_EnergyFuel!J16+Input_EnergyFuel!J16*Input_EnergyFuel!J42*$D$48*$H48","v":0.50285714285714278},{"$f":"Input_EnergyFuel!K16+Input_EnergyFuel!K16*Input_EnergyFuel!K42*$D$48*$H48","v":0.50142857142857133},{"$f":"Input_EnergyFuel!L16+Input_EnergyFuel!L16*Input_EnergyFuel!L42*$D$48*$H48","v":0.49999999999999994},{"$f":"Input_EnergyFuel!M16+Input_EnergyFuel!M16*Input_EnergyFuel!M42*$D$48*$H48","v":0.49999999999999994},{"$f":"Input_EnergyFuel!N16+Input_EnergyFuel!N16*Input_EnergyFuel!N42*$D$48*$H48","v":0.49999999999999994},{"$f":"Input_EnergyFuel!O16+Input_EnergyFuel!O16*Input_EnergyFuel!O42*$D$48*$H48","v":0.49999999999999994},{"$f":"Input_EnergyFuel!P16+Input_EnergyFuel!P16*Input_EnergyFuel!P42*$D$48*$H48","v":0.49999999999999994},{"$f":"Input_EnergyFuel!Q16+Input_EnergyFuel!Q16*Input_EnergyFuel!Q42*$D$48*$H48","v":0.49999999999999994},{"$f":"Input_EnergyFuel!R16+Input_EnergyFuel!R16*Input_EnergyFuel!R42*$D$48*$H48","v":0.49999999999999994},{"$f":"Input_EnergyFuel!S16+Input_EnergyFuel!S16*Input_EnergyFuel!S42*$D$48*$H48","v":0.49999999999999994},{"$f":"Input_EnergyFuel!T16+Input_EnergyFuel!T16*Input_EnergyFuel!T42*$D$48*$H48","v":0.49999999999999994},{"$f":"Input_EnergyFuel!U16+Input_EnergyFuel!U16*Input_EnergyFuel!U42*$D$48*$H48","v":0.49999999999999994},{"$f":"Input_EnergyFuel!V16+Input_EnergyFuel!V16*Input_EnergyFuel!V42*$D$48*$H48","v":0.49999999999999994}]
[null,"Yes",1]
[]
[]
[]
["D","Motor Vehicle Tax"]
[]
[null,"Motor Vehicle Tax"]
[]
[null,"Motor vehicle tax can be reduced/increased by a factor selected in the cockpit."]
[]
[null,"Dropdown",null,"Factor",null,"Current selection",null,"Factor"]
[null,"Off",null,0,null,{"$f":"Terms!$B$7","v":"Diesel"},{"$f":"IF(D66=C66,B60,Cockpit!N11)","v":"Average"},{"$f":"INDEX($B$60:$D$63,MATCH(G60,$B$60:$B$63,0),MATCH(\"Factor\",$B$59:$D$59))","v":1}]
[null,"Low",null,0.7,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},{"$f":"G60","v":"Average"},1]
[null,"Average",null,1,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},{"$f":"IF(D66=C66,B60,Cockpit!N13)","v":"Average"},1]
[null,"High",null,1.3,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},{"$f":"G62","v":"Average"},1]
[null,null,null,null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},{"$f":"G62","v":"Average"},1]
[null,null,"Dropdown","Current selection",null,{"$f":"Terms!$B$12","v":"BEV"},{"$f":"IF(D66=C66,B60,Cockpit!N16)","v":"Average"},1]
[null,"No",0,1,null,{"$f":"Terms!$B$13","v":"Catenary"},{"$f":"G65","v":"Average"},1]
[null,"Yes",1]
[]
[]
[]
["E","Road toll"]
[]
[null,"Road Toll",null,null,null,null,null,null,null,null,null,null,null,"Factor per year used in calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resulting Road toll per km - 4x2 Tractor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resulting Road toll per km - 6x2 Rigid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resulting Road toll per km - 4x2 Rigid"]
[]
[]
[]
[null,"Dropdown",null,"Factor",null,"Current selection",2023,"Factor",2027,"Factor",2030,"Factor",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,null,"Fuel Type",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Fuel Type",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Fuel Type",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"Off",null,0,null,{"$f":"Terms!$B$7","v":"Diesel"},{"$f":"IF(D84=C84,B78,Cockpit!R11)","v":"Average"},{"$f":"INDEX($B$78:$D$81,MATCH(G78,$B$78:$B$81,0),MATCH(\"Factor\",$B$77:$D$77))","v":1},{"$f":"IF(D84=C84,B78,Cockpit!T11)","v":"Average"},{"$f":"INDEX($B$78:$D$81,MATCH(I78,$B$78:$B$81,0),MATCH(\"Factor\",$B$77:$D$77))","v":1},{"$f":"IF(D84=C84,B78,Cockpit!V11)","v":"Average"},{"$f":"INDEX($B$78:$D$81,MATCH(K78,$B$78:$B$81,0),MATCH(\"Factor\",$B$77:$D$77))","v":1},null,{"$f":"Terms!B7","v":"Diesel"},{"$f":"H78","v":1},{"$f":"O78","v":1},{"$f":"O78","v":1},{"$f":"O78","v":1},{"$f":"J78","v":1},{"$f":"S78","v":1},{"$f":"S78","v":1},{"$f":"L78","v":1},{"$f":"V78","v":1},{"$f":"W78","v":1},1,1,1,1,1,1,1,1,null,null,{"$f":"Terms!B7","v":"Diesel"},"EUR/km",{"$f":"O78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"P78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Q78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"R78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"S78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"T78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"U78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"V78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"W78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"X78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Y78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Z78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AA78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AB78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AC78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AD78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AE78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AF78*'Input_4x2_Trac 330kW'!$E$203","v":0.17},null,{"$f":"Terms!B7","v":"Diesel"},"EUR/km",{"$f":"O78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"P78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Q78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"R78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"S78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"T78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"U78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"V78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"W78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"X78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Y78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Z78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AA78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AB78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AC78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AD78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AE78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AF78*'Input_6x2_Rig 270kW'!$E$203","v":0.17},null,{"$f":"Terms!B7","v":"Diesel"},"EUR/km",{"$f":"O78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"P78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Q78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"R78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"S78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"T78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"U78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"V78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"W78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"X78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Y78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Z78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AA78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AB78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AC78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AD78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AE78*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AF78*'Input_4x2_Rig 220kW'!$E$203","v":0.17}]
[null,"Low",null,0.75,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},{"$f":"G78","v":"Average"},1,{"$f":"I78","v":"Average"},1,{"$f":"K78","v":"Average"},1,null,{"$f":"Terms!B8","v":"Diesel E-Fuels"},1,{"$f":"O79","v":1},{"$f":"O79","v":1},{"$f":"O79","v":1},1,{"$f":"S79","v":1},{"$f":"S79","v":1},1,{"$f":"V79","v":1},1,1,1,1,1,1,1,1,1,null,null,{"$f":"Terms!B8","v":"Diesel E-Fuels"},"EUR/km",{"$f":"O79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"P79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Q79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"R79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"S79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"T79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"U79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"V79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"W79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"X79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Y79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Z79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AA79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AB79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AC79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AD79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AE79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AF79*'Input_4x2_Trac 330kW'!$E$203","v":0.17},null,{"$f":"Terms!B8","v":"Diesel E-Fuels"},"EUR/km",{"$f":"O79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"P79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Q79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"R79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"S79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"T79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"U79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"V79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"W79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"X79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Y79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Z79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AA79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AB79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AC79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AD79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AE79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AF79*'Input_6x2_Rig 270kW'!$E$203","v":0.17},null,{"$f":"Terms!B8","v":"Diesel E-Fuels"},"EUR/km",{"$f":"O79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"P79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Q79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"R79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"S79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"T79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"U79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"V79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"W79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"X79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Y79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Z79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AA79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AB79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AC79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AD79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AE79*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AF79*'Input_4x2_Rig 220kW'!$E$203","v":0.17}]
[null,"Average",null,1,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},{"$f":"IF(D84=C84,B78,Cockpit!R13)","v":"Average"},1,{"$f":"IF(D84=C84,B78,Cockpit!T13)","v":"Average"},1,{"$f":"IF(D84=C84,B78,Cockpit!V13)","v":"Average"},1,null,{"$f":"Terms!B9","v":"FCEV 350 bar"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,{"$f":"Terms!B9","v":"FCEV 350 bar"},"EUR/km",{"$f":"O80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"P80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Q80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"R80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"S80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"T80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"U80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"V80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"W80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"X80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Y80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Z80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AA80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AB80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AC80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AD80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AE80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AF80*'Input_4x2_Trac 330kW'!$E$203","v":0.17},null,{"$f":"Terms!B9","v":"FCEV 350 bar"},"EUR/km",{"$f":"O80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"P80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Q80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"R80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"S80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"T80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"U80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"V80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"W80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"X80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Y80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Z80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AA80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AB80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AC80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AD80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AE80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AF80*'Input_6x2_Rig 270kW'!$E$203","v":0.17},null,{"$f":"Terms!B9","v":"FCEV 350 bar"},"EUR/km",{"$f":"O80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"P80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Q80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"R80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"S80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"T80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"U80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"V80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"W80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"X80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Y80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Z80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AA80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AB80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AC80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AD80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AE80*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AF80*'Input_4x2_Rig 220kW'!$E$203","v":0.17}]
[null,"High",null,1.25,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},{"$f":"G80","v":"Average"},1,{"$f":"I80","v":"Average"},1,{"$f":"K80","v":"Average"},1,null,{"$f":"Terms!B10","v":"FCEV 700 bar"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,{"$f":"Terms!B10","v":"FCEV 700 bar"},"EUR/km",{"$f":"O81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"P81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Q81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"R81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"S81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"T81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"U81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"V81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"W81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"X81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Y81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Z81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AA81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AB81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AC81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AD81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AE81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AF81*'Input_4x2_Trac 330kW'!$E$203","v":0.17},null,{"$f":"Terms!B10","v":"FCEV 700 bar"},"EUR/km",{"$f":"O81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"P81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Q81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"R81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"S81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"T81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"U81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"V81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"W81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"X81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Y81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Z81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AA81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AB81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AC81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AD81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AE81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AF81*'Input_6x2_Rig 270kW'!$E$203","v":0.17},null,{"$f":"Terms!B10","v":"FCEV 700 bar"},"EUR/km",{"$f":"O81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"P81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Q81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"R81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"S81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"T81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"U81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"V81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"W81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"X81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Y81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Z81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AA81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AB81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AC81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AD81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AE81*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AF81*'Input_4x2_Rig 220kW'!$E$203","v":0.17}]
[null,null,null,null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},{"$f":"G80","v":"Average"},1,{"$f":"I80","v":"Average"},1,{"$f":"K80","v":"Average"},1,null,{"$f":"Terms!B11","v":"FCEV LH2"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,{"$f":"Terms!B11","v":"FCEV LH2"},"EUR/km",{"$f":"O82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"P82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Q82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"R82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"S82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"T82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"U82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"V82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"W82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"X82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Y82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Z82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AA82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AB82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AC82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AD82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AE82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AF82*'Input_4x2_Trac 330kW'!$E$203","v":0.17},null,{"$f":"Terms!B11","v":"FCEV LH2"},"EUR/km",{"$f":"O82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"P82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Q82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"R82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"S82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"T82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"U82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"V82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"W82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"X82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Y82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Z82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AA82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AB82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AC82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AD82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AE82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AF82*'Input_6x2_Rig 270kW'!$E$203","v":0.17},null,{"$f":"Terms!B11","v":"FCEV LH2"},"EUR/km",{"$f":"O82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"P82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Q82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"R82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"S82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"T82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"U82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"V82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"W82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"X82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Y82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Z82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AA82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AB82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AC82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AD82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AE82*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AF82*'Input_4x2_Rig 220kW'!$E$203","v":0.17}]
[null,null,"Dropdown","Current selection",null,{"$f":"Terms!$B$12","v":"BEV"},{"$f":"IF(D84=C84,B78,Cockpit!R16)","v":"Average"},1,{"$f":"IF(D84=C84,B78,Cockpit!T16)","v":"Average"},1,{"$f":"IF(D84=C84,B78,Cockpit!V16)","v":"Average"},1,null,{"$f":"Terms!B12","v":"BEV"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,{"$f":"Terms!B12","v":"BEV"},"EUR/km",{"$f":"O83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"P83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Q83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"R83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"S83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"T83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"U83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"V83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"W83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"X83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Y83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Z83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AA83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AB83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AC83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AD83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AE83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AF83*'Input_4x2_Trac 330kW'!$E$203","v":0.17},null,{"$f":"Terms!B12","v":"BEV"},"EUR/km",{"$f":"O83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"P83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Q83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"R83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"S83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"T83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"U83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"V83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"W83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"X83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Y83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Z83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AA83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AB83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AC83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AD83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AE83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AF83*'Input_6x2_Rig 270kW'!$E$203","v":0.17},null,{"$f":"Terms!B12","v":"BEV"},"EUR/km",{"$f":"O83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"P83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Q83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"R83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"S83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"T83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"U83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"V83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"W83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"X83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Y83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Z83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AA83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AB83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AC83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AD83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AE83*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AF83*'Input_4x2_Rig 220kW'!$E$203","v":0.17}]
[null,"No",0,1,null,{"$f":"Terms!$B$13","v":"Catenary"},{"$f":"G83","v":"Average"},1,{"$f":"I83","v":"Average"},1,{"$f":"K83","v":"Average"},1,null,{"$f":"Terms!B13","v":"Catenary"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,{"$f":"Terms!B13","v":"Catenary"},"EUR/km",{"$f":"O84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"P84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Q84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"R84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"S84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"T84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"U84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"V84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"W84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"X84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Y84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"Z84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AA84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AB84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AC84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AD84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AE84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},{"$f":"AF84*'Input_4x2_Trac 330kW'!$E$203","v":0.17},null,{"$f":"Terms!B13","v":"Catenary"},"EUR/km",{"$f":"O84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"P84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Q84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"R84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"S84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"T84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"U84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"V84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"W84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"X84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Y84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"Z84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AA84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AB84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AC84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AD84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AE84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},{"$f":"AF84*'Input_6x2_Rig 270kW'!$E$203","v":0.17},null,{"$f":"Terms!B13","v":"Catenary"},"EUR/km",{"$f":"O84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"P84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Q84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"R84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"S84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"T84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"U84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"V84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"W84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"X84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Y84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"Z84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AA84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AB84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AC84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AD84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AE84*'Input_4x2_Rig 220kW'!$E$203","v":0.17},{"$f":"AF84*'Input_4x2_Rig 220kW'!$E$203","v":0.17}]
[null,"Yes",1]
[]
[]
[]
["E","Maturity of Technology"]
[]
[null,"Technology as mass market or niche market application",null,null,null,null,null,null,null,null,null,null,null,"State of technology used in calculation"]
[]
[]
[]
[null,"Dropdown",null,null,null,"Current selection",2023,null,2027,null,2030,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,{"$f":"Terms!G7","v":"Niche"},null,null,null,{"$f":"Terms!$B$7","v":"Diesel"},{"$f":"List!$H$11","v":"Mass"},null,{"$f":"List!$H$11","v":"Mass"},null,{"$f":"List!$H$11","v":"Mass"},null,null,{"$f":"Terms!B7","v":"Diesel"},{"$f":"G96","v":"Mass"},{"$f":"O96","v":"Mass"},{"$f":"O96","v":"Mass"},{"$f":"O96","v":"Mass"},{"$f":"I96","v":"Mass"},{"$f":"S96","v":"Mass"},{"$f":"S96","v":"Mass"},{"$f":"K96","v":"Mass"},{"$f":"V96","v":"Mass"},{"$f":"W96","v":"Mass"},"Mass","Mass","Mass","Mass","Mass","Mass","Mass","Mass"]
[null,{"$f":"Terms!G8","v":"Rather Niche"},null,null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},{"$f":"List!$H$11","v":"Mass"},null,{"$f":"List!$H$11","v":"Mass"},null,{"$f":"List!$H$11","v":"Mass"},null,null,{"$f":"Terms!B8","v":"Diesel E-Fuels"},"Mass",{"$f":"O97","v":"Mass"},{"$f":"O97","v":"Mass"},{"$f":"O97","v":"Mass"},"Mass",{"$f":"S97","v":"Mass"},{"$f":"S97","v":"Mass"},"Mass",{"$f":"V97","v":"Mass"},"Mass","Mass","Mass","Mass","Mass","Mass","Mass","Mass","Mass"]
[null,{"$f":"Terms!G9","v":"Rather Mass"},null,null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},{"$f":"Cockpit!Y13","v":"Niche"},null,{"$f":"Cockpit!Z13","v":"Rather Niche"},null,{"$f":"Cockpit!AA13","v":"Rather Mass"},null,null,{"$f":"Terms!B9","v":"FCEV 350 bar"},"Niche","Niche","Niche","Niche","Rather Niche","Rather Niche","Rather Niche","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass"]
[null,{"$f":"Terms!G10","v":"Mass"},null,null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},{"$f":"G98","v":"Niche"},null,{"$f":"I98","v":"Rather Niche"},null,{"$f":"K98","v":"Rather Mass"},null,null,{"$f":"Terms!B10","v":"FCEV 700 bar"},"Niche","Niche","Niche","Niche","Rather Niche","Rather Niche","Rather Niche","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass"]
[null,null,null,null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},{"$f":"G98","v":"Niche"},null,{"$f":"I98","v":"Rather Niche"},null,{"$f":"K98","v":"Rather Mass"},null,null,{"$f":"Terms!B11","v":"FCEV LH2"},"Niche","Niche","Niche","Niche","Rather Niche","Rather Niche","Rather Niche","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass"]
[null,null,null,null,null,{"$f":"Terms!$B$12","v":"BEV"},{"$f":"Cockpit!Y16","v":"Niche"},null,{"$f":"Cockpit!Z16","v":"Rather Niche"},null,{"$f":"Cockpit!AA16","v":"Rather Mass"},null,null,{"$f":"Terms!B12","v":"BEV"},"Niche","Niche","Niche","Niche","Rather Niche","Rather Niche","Rather Niche","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass"]
[null,null,null,null,null,{"$f":"Terms!$B$13","v":"Catenary"},{"$f":"Cockpit!Y17","v":"Niche"},null,{"$f":"Cockpit!Z17","v":"Rather Niche"},null,{"$f":"Cockpit!AA17","v":"Rather Mass"},null,null,{"$f":"Terms!B13","v":"Catenary"},"Niche","Niche","Niche","Niche","Rather Niche","Rather Niche","Rather Niche","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass","Rather Mass"]

{"sheet":"Calculation>","index":5,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[]
[null,{"$f":"MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,256)","v":"Calculation>"}]

{"sheet":"Cal_4x2_Trac","index":6,"n_rows":6887,"n_cols":36,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,"Detailed TCO Calculation"]
[null,{"$f":"MID(CELL(\"filename\",B3),FIND(\"]\",CELL(\"filename\",B3))+1,256)","v":"Cal_4x2_Trac"}]
[]
[]
[null,null,{"$f":"Terms!$C$7","v":"4x2 Tractor"},null,null,"PT Type","Year of Deployment",null,"1st life","1&2nd life",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Identifier","Identifier","Identifier","Identifier","Identifier","Identifier"]
[]
[null,1,{"$f":"Terms!$B$7","v":"Diesel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G8","v":0},null,{"$f":"AE8&AF8&AH8","v":"Diesel0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G9","v":0},null,{"$f":"AE9&AF9&AH9","v":"Diesel0"}]
[null,null,{"$f":"Terms!$H$8","v":"Required Base Calculations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$9","v":"Annual Mileage"},null,null,null,2023,{"$f":"Terms!$I$10","v":"[km]"},{"$f":"IFERROR(SUMIFS(L11:AC11,$L$6:$AC$6,\">=\"&$G11,$L$6:$AC$6,\"<\"&$G11+Input_General!$E$22),\"Error\")","v":700000},{"$f":"IFERROR(SUMIFS(L11:AC11,$L$6:$AC$6,\">=\"&$G11,$L$6:$AC$6,\"<\"&$G11+Input_General!$F$22),\"Error\")","v":1400000},null,{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":140000},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$H$10","v":"Range Requirements"},null,null,null,null,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"L11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"M11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"N11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"O11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"P11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"Q11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"R11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"S11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"T11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"U11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"V11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"W11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"X11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"Y11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"Z11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"AA11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"AB11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},{"$f":"AC11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":700},null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$11","v":"Cumulated Mileage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":140000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":280000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":560000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":700000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":840000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":980000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":1120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":1260000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":1400000},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":140000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":280000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":560000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":700000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":840000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":980000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":1120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":1260000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":1400000},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":140000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":280000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":560000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":700000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":840000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":980000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":1120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":1260000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":1400000},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":140000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":280000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":560000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":700000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":840000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":980000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":1120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":1260000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":1400000},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":140000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":280000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":560000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":700000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":840000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":980000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":1120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":1260000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":1400000},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":140000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":280000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":560000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":700000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":840000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":980000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":1120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":1260000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":1400000},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":140000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":280000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":560000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":700000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":840000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":980000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":1120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":1260000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":1400000},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":140000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":280000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":560000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":700000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":840000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":980000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":1120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":1260000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":1400000},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$22","v":"Replacement Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C27","v":"Year of original Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F27,Allocations!$R$21:$R$28,0),MATCH(C27,Allocations!$R$21:$U$21,0))","v":1},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D27=0,0,IF(L$6>=$G27,IF(L37=0,$G27,0),0))","v":2023},{"$f":"IF($D27=0,0,IF(M$6>=$G27,IF(M37=0,$G27,0),0))","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF($D28=0,0,IF(L$6>=$G28,IF(L38=0,$G28,0),0))","v":0},2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF($D29=0,0,IF(L$6>=$G29,IF(L39=0,$G29,0),0))","v":0},0,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF($D30=0,0,IF(L$6>=$G30,IF(L40=0,$G30,0),0))","v":0},0,0,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF($D31=0,0,IF(L$6>=$G31,IF(L41=0,$G31,0),0))","v":0},0,0,0,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF($D32=0,0,IF(L$6>=$G32,IF(L42=0,$G32,0),0))","v":0},0,0,0,0,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF($D33=0,0,IF(L$6>=$G33,IF(L43=0,$G33,0),0))","v":0},0,0,0,0,0,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF($D34=0,0,IF(L$6>=$G34,IF(L44=0,$G34,0),0))","v":0},0,0,0,0,0,0,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C37","v":"Year of replacement Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F37,Allocations!$R$21:$R$28,0),MATCH(C37,Allocations!$R$21:$U$21,0))","v":1},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K37>0,K37,IF(L15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L37>0,L37,IF(M15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M37>0,M37,IF(N15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N37>0,N37,IF(O15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O37>0,O37,IF(P15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P37>0,P37,IF(Q15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q37>0,Q37,IF(R15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R37>0,R37,IF(S15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S37>0,S37,IF(T15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T37>0,T37,IF(U15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U37>0,U37,IF(V15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V37>0,V37,IF(W15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W37>0,W37,IF(X15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X37>0,X37,IF(Y15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y37>0,Y37,IF(Z15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z37>0,Z37,IF(AA15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA37>0,AA37,IF(AB15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB37>0,AB37,IF(AC15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K38>0,K38,IF(L16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L38>0,L38,IF(M16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M38>0,M38,IF(N16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N38>0,N38,IF(O16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O38>0,O38,IF(P16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P38>0,P38,IF(Q16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q38>0,Q38,IF(R16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R38>0,R38,IF(S16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S38>0,S38,IF(T16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T38>0,T38,IF(U16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U38>0,U38,IF(V16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V38>0,V38,IF(W16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W38>0,W38,IF(X16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X38>0,X38,IF(Y16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y38>0,Y38,IF(Z16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z38>0,Z38,IF(AA16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA38>0,AA38,IF(AB16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB38>0,AB38,IF(AC16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K39>0,K39,IF(L17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L39>0,L39,IF(M17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M39>0,M39,IF(N17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N39>0,N39,IF(O17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O39>0,O39,IF(P17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P39>0,P39,IF(Q17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q39>0,Q39,IF(R17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R39>0,R39,IF(S17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S39>0,S39,IF(T17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T39>0,T39,IF(U17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U39>0,U39,IF(V17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V39>0,V39,IF(W17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W39>0,W39,IF(X17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X39>0,X39,IF(Y17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y39>0,Y39,IF(Z17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z39>0,Z39,IF(AA17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA39>0,AA39,IF(AB17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB39>0,AB39,IF(AC17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K40>0,K40,IF(L18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L40>0,L40,IF(M18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M40>0,M40,IF(N18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N40>0,N40,IF(O18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O40>0,O40,IF(P18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P40>0,P40,IF(Q18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q40>0,Q40,IF(R18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R40>0,R40,IF(S18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S40>0,S40,IF(T18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T40>0,T40,IF(U18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U40>0,U40,IF(V18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V40>0,V40,IF(W18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W40>0,W40,IF(X18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X40>0,X40,IF(Y18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y40>0,Y40,IF(Z18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z40>0,Z40,IF(AA18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA40>0,AA40,IF(AB18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB40>0,AB40,IF(AC18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K41>0,K41,IF(L19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L41>0,L41,IF(M19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M41>0,M41,IF(N19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N41>0,N41,IF(O19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O41>0,O41,IF(P19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P41>0,P41,IF(Q19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q41>0,Q41,IF(R19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R41>0,R41,IF(S19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S41>0,S41,IF(T19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T41>0,T41,IF(U19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U41>0,U41,IF(V19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V41>0,V41,IF(W19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W41>0,W41,IF(X19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X41>0,X41,IF(Y19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y41>0,Y41,IF(Z19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z41>0,Z41,IF(AA19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA41>0,AA41,IF(AB19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB41>0,AB41,IF(AC19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K42>0,K42,IF(L20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L42>0,L42,IF(M20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M42>0,M42,IF(N20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N42>0,N42,IF(O20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O42>0,O42,IF(P20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P42>0,P42,IF(Q20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q42>0,Q42,IF(R20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R42>0,R42,IF(S20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S42>0,S42,IF(T20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T42>0,T42,IF(U20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U42>0,U42,IF(V20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V42>0,V42,IF(W20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W42>0,W42,IF(X20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X42>0,X42,IF(Y20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y42>0,Y42,IF(Z20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z42>0,Z42,IF(AA20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA42>0,AA42,IF(AB20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB42>0,AB42,IF(AC20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K43>0,K43,IF(L21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L43>0,L43,IF(M21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M43>0,M43,IF(N21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N43>0,N43,IF(O21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O43>0,O43,IF(P21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P43>0,P43,IF(Q21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q43>0,Q43,IF(R21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R43>0,R43,IF(S21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S43>0,S43,IF(T21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T43>0,T43,IF(U21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U43>0,U43,IF(V21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V43>0,V43,IF(W21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W43>0,W43,IF(X21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X43>0,X43,IF(Y21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y43>0,Y43,IF(Z21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z43>0,Z43,IF(AA21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA43>0,AA43,IF(AB21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB43>0,AB43,IF(AC21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K44>0,K44,IF(L22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L44>0,L44,IF(M22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M44>0,M44,IF(N22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N44>0,N44,IF(O22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O44>0,O44,IF(P22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P44>0,P44,IF(Q22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q44>0,Q44,IF(R22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R44>0,R44,IF(S22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S44>0,S44,IF(T22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T44>0,T44,IF(U22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U44>0,U44,IF(V22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V44>0,V44,IF(W22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W44>0,W44,IF(X22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X44>0,X44,IF(Y22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y44>0,Y44,IF(Z22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z44>0,Z44,IF(AA22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA44>0,AA44,IF(AB22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB44>0,AB44,IF(AC22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C47","v":"Year of original E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F47,Allocations!$R$21:$R$28,0),MATCH(C47,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D47=0,0,IF(L$6>=$G47,IF(L57=0,$G47,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF($D48=0,0,IF(L$6>=$G48,IF(L58=0,$G48,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF($D49=0,0,IF(L$6>=$G49,IF(L59=0,$G49,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF($D50=0,0,IF(L$6>=$G50,IF(L60=0,$G50,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF($D51=0,0,IF(L$6>=$G51,IF(L61=0,$G51,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF($D52=0,0,IF(L$6>=$G52,IF(L62=0,$G52,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF($D53=0,0,IF(L$6>=$G53,IF(L63=0,$G53,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF($D54=0,0,IF(L$6>=$G54,IF(L64=0,$G54,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C57","v":"Year of replacement E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F57,Allocations!$R$21:$R$28,0),MATCH(C57,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K57>0,K57,IF(L15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L57>0,L57,IF(M15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M57>0,M57,IF(N15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N57>0,N57,IF(O15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O57>0,O57,IF(P15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P57>0,P57,IF(Q15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q57>0,Q57,IF(R15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R57>0,R57,IF(S15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S57>0,S57,IF(T15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T57>0,T57,IF(U15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U57>0,U57,IF(V15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V57>0,V57,IF(W15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W57>0,W57,IF(X15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X57>0,X57,IF(Y15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y57>0,Y57,IF(Z15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z57>0,Z57,IF(AA15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA57>0,AA57,IF(AB15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB57>0,AB57,IF(AC15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K58>0,K58,IF(L16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L58>0,L58,IF(M16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M58>0,M58,IF(N16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N58>0,N58,IF(O16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O58>0,O58,IF(P16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P58>0,P58,IF(Q16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q58>0,Q58,IF(R16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R58>0,R58,IF(S16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S58>0,S58,IF(T16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T58>0,T58,IF(U16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U58>0,U58,IF(V16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V58>0,V58,IF(W16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W58>0,W58,IF(X16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X58>0,X58,IF(Y16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y58>0,Y58,IF(Z16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z58>0,Z58,IF(AA16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA58>0,AA58,IF(AB16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB58>0,AB58,IF(AC16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K59>0,K59,IF(L17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L59>0,L59,IF(M17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M59>0,M59,IF(N17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N59>0,N59,IF(O17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O59>0,O59,IF(P17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P59>0,P59,IF(Q17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q59>0,Q59,IF(R17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R59>0,R59,IF(S17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S59>0,S59,IF(T17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T59>0,T59,IF(U17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U59>0,U59,IF(V17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V59>0,V59,IF(W17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W59>0,W59,IF(X17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X59>0,X59,IF(Y17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y59>0,Y59,IF(Z17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z59>0,Z59,IF(AA17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA59>0,AA59,IF(AB17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB59>0,AB59,IF(AC17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K60>0,K60,IF(L18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L60>0,L60,IF(M18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M60>0,M60,IF(N18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N60>0,N60,IF(O18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O60>0,O60,IF(P18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P60>0,P60,IF(Q18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q60>0,Q60,IF(R18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R60>0,R60,IF(S18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S60>0,S60,IF(T18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T60>0,T60,IF(U18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U60>0,U60,IF(V18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V60>0,V60,IF(W18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W60>0,W60,IF(X18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X60>0,X60,IF(Y18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y60>0,Y60,IF(Z18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z60>0,Z60,IF(AA18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA60>0,AA60,IF(AB18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB60>0,AB60,IF(AC18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K61>0,K61,IF(L19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L61>0,L61,IF(M19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M61>0,M61,IF(N19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N61>0,N61,IF(O19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O61>0,O61,IF(P19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P61>0,P61,IF(Q19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q61>0,Q61,IF(R19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R61>0,R61,IF(S19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S61>0,S61,IF(T19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T61>0,T61,IF(U19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U61>0,U61,IF(V19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V61>0,V61,IF(W19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W61>0,W61,IF(X19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X61>0,X61,IF(Y19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y61>0,Y61,IF(Z19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z61>0,Z61,IF(AA19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA61>0,AA61,IF(AB19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB61>0,AB61,IF(AC19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K62>0,K62,IF(L20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L62>0,L62,IF(M20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M62>0,M62,IF(N20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N62>0,N62,IF(O20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O62>0,O62,IF(P20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P62>0,P62,IF(Q20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q62>0,Q62,IF(R20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R62>0,R62,IF(S20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S62>0,S62,IF(T20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T62>0,T62,IF(U20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U62>0,U62,IF(V20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V62>0,V62,IF(W20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W62>0,W62,IF(X20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X62>0,X62,IF(Y20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y62>0,Y62,IF(Z20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z62>0,Z62,IF(AA20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA62>0,AA62,IF(AB20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB62>0,AB62,IF(AC20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K63>0,K63,IF(L21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L63>0,L63,IF(M21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M63>0,M63,IF(N21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N63>0,N63,IF(O21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O63>0,O63,IF(P21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P63>0,P63,IF(Q21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q63>0,Q63,IF(R21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R63>0,R63,IF(S21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S63>0,S63,IF(T21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T63>0,T63,IF(U21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U63>0,U63,IF(V21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V63>0,V63,IF(W21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W63>0,W63,IF(X21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X63>0,X63,IF(Y21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y63>0,Y63,IF(Z21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z63>0,Z63,IF(AA21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA63>0,AA63,IF(AB21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB63>0,AB63,IF(AC21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K64>0,K64,IF(L22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L64>0,L64,IF(M22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M64>0,M64,IF(N22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N64>0,N64,IF(O22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O64>0,O64,IF(P22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P64>0,P64,IF(Q22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q64>0,Q64,IF(R22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R64>0,R64,IF(S22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S64>0,S64,IF(T22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T64>0,T64,IF(U22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U64>0,U64,IF(V22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V64>0,V64,IF(W22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W64>0,W64,IF(X22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X64>0,X64,IF(Y22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y64>0,Y64,IF(Z22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z64>0,Z64,IF(AA22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA64>0,AA64,IF(AB22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB64>0,AB64,IF(AC22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C67","v":"Year of original FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F67,Allocations!$R$21:$R$28,0),MATCH(C67,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D67=0,0,IF(L$6>=$G67,IF(L77=0,$G67,0),0))","v":0},{"$f":"IF($D67=0,0,IF(M$6>=$G67,IF(M435=0,$G67,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF($D68=0,0,IF(L$6>=$G68,IF(L436=0,$G68,0),0))","v":0},{"$f":"IF($D68=0,0,IF(M$6>=$G68,IF(M436=0,$G68,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,{"$f":"IF($D69=0,0,IF(M$6>=$G69,IF(M437=0,$G69,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,{"$f":"IF($D70=0,0,IF(M$6>=$G70,IF(M438=0,$G70,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,{"$f":"IF($D71=0,0,IF(M$6>=$G71,IF(M439=0,$G71,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,{"$f":"IF($D72=0,0,IF(M$6>=$G72,IF(M440=0,$G72,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,{"$f":"IF($D73=0,0,IF(M$6>=$G73,IF(M441=0,$G73,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G73","v":2029},null,{"$f":"AE73&AF73&AH73","v":"Diesel2029"}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,{"$f":"IF($D74=0,0,IF(M$6>=$G74,IF(M442=0,$G74,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C77","v":"Year of replacement FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F77,Allocations!$R$21:$R$28,0),MATCH(C77,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K77>0,K77,IF(L15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L77>0,L77,IF(M15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M77>0,M77,IF(N15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N77>0,N77,IF(O15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O77>0,O77,IF(P15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P77>0,P77,IF(Q15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q77>0,Q77,IF(R15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R77>0,R77,IF(S15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S77>0,S77,IF(T15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T77>0,T77,IF(U15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U77>0,U77,IF(V15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V77>0,V77,IF(W15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W77>0,W77,IF(X15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X77>0,X77,IF(Y15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y77>0,Y77,IF(Z15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z77>0,Z77,IF(AA15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA77>0,AA77,IF(AB15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB77>0,AB77,IF(AC15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K78>0,K78,IF(L16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L78>0,L78,IF(M16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M78>0,M78,IF(N16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N78>0,N78,IF(O16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O78>0,O78,IF(P16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P78>0,P78,IF(Q16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q78>0,Q78,IF(R16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R78>0,R78,IF(S16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S78>0,S78,IF(T16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T78>0,T78,IF(U16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U78>0,U78,IF(V16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V78>0,V78,IF(W16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W78>0,W78,IF(X16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X78>0,X78,IF(Y16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y78>0,Y78,IF(Z16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z78>0,Z78,IF(AA16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA78>0,AA78,IF(AB16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB78>0,AB78,IF(AC16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K79>0,K79,IF(L17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L79>0,L79,IF(M17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M79>0,M79,IF(N17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N79>0,N79,IF(O17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O79>0,O79,IF(P17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P79>0,P79,IF(Q17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q79>0,Q79,IF(R17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R79>0,R79,IF(S17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S79>0,S79,IF(T17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T79>0,T79,IF(U17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U79>0,U79,IF(V17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V79>0,V79,IF(W17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W79>0,W79,IF(X17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X79>0,X79,IF(Y17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y79>0,Y79,IF(Z17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z79>0,Z79,IF(AA17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA79>0,AA79,IF(AB17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB79>0,AB79,IF(AC17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K80>0,K80,IF(L18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L80>0,L80,IF(M18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M80>0,M80,IF(N18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N80>0,N80,IF(O18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O80>0,O80,IF(P18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P80>0,P80,IF(Q18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q80>0,Q80,IF(R18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R80>0,R80,IF(S18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S80>0,S80,IF(T18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T80>0,T80,IF(U18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U80>0,U80,IF(V18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V80>0,V80,IF(W18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W80>0,W80,IF(X18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X80>0,X80,IF(Y18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y80>0,Y80,IF(Z18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z80>0,Z80,IF(AA18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA80>0,AA80,IF(AB18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB80>0,AB80,IF(AC18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K81>0,K81,IF(L19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L81>0,L81,IF(M19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M81>0,M81,IF(N19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N81>0,N81,IF(O19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O81>0,O81,IF(P19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P81>0,P81,IF(Q19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q81>0,Q81,IF(R19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R81>0,R81,IF(S19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S81>0,S81,IF(T19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T81>0,T81,IF(U19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U81>0,U81,IF(V19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V81>0,V81,IF(W19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W81>0,W81,IF(X19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X81>0,X81,IF(Y19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y81>0,Y81,IF(Z19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z81>0,Z81,IF(AA19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA81>0,AA81,IF(AB19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB81>0,AB81,IF(AC19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K82>0,K82,IF(L20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L82>0,L82,IF(M20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M82>0,M82,IF(N20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N82>0,N82,IF(O20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O82>0,O82,IF(P20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P82>0,P82,IF(Q20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q82>0,Q82,IF(R20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R82>0,R82,IF(S20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S82>0,S82,IF(T20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T82>0,T82,IF(U20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U82>0,U82,IF(V20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V82>0,V82,IF(W20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W82>0,W82,IF(X20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X82>0,X82,IF(Y20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y82>0,Y82,IF(Z20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z82>0,Z82,IF(AA20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA82>0,AA82,IF(AB20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB82>0,AB82,IF(AC20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K83>0,K83,IF(L21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L83>0,L83,IF(M21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M83>0,M83,IF(N21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N83>0,N83,IF(O21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O83>0,O83,IF(P21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P83>0,P83,IF(Q21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q83>0,Q83,IF(R21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R83>0,R83,IF(S21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S83>0,S83,IF(T21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T83>0,T83,IF(U21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U83>0,U83,IF(V21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V83>0,V83,IF(W21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W83>0,W83,IF(X21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X83>0,X83,IF(Y21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y83>0,Y83,IF(Z21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z83>0,Z83,IF(AA21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA83>0,AA83,IF(AB21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB83>0,AB83,IF(AC21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K84>0,K84,IF(L22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L84>0,L84,IF(M22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M84>0,M84,IF(N22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N84>0,N84,IF(O22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O84>0,O84,IF(P22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P84>0,P84,IF(Q22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q84>0,Q84,IF(R22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R84>0,R84,IF(S22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S84>0,S84,IF(T22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T84>0,T84,IF(U22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U84>0,U84,IF(V22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V84>0,V84,IF(W22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W84>0,W84,IF(X22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X84>0,X84,IF(Y22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y84>0,Y84,IF(Z22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z84>0,Z84,IF(AA22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA84>0,AA84,IF(AB22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB84>0,AB84,IF(AC22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C87","v":"Year of original Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F87,Allocations!$C$21:$C$28,0),MATCH(C87,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D87=0,0,IF(L$6>=$G87,IF(L97=0,$G87,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF($D88=0,0,IF(L$6>=$G88,IF(L98=0,$G88,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF($D89=0,0,IF(L$6>=$G89,IF(L99=0,$G89,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF($D90=0,0,IF(L$6>=$G90,IF(L100=0,$G90,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF($D91=0,0,IF(L$6>=$G91,IF(L101=0,$G91,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF($D92=0,0,IF(L$6>=$G92,IF(L102=0,$G92,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF($D93=0,0,IF(L$6>=$G93,IF(L103=0,$G93,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF($D94=0,0,IF(L$6>=$G94,IF(L104=0,$G94,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C97","v":"Year of replacement Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F97,Allocations!$C$21:$C$28,0),MATCH(C97,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K97>0,K97,IF(L15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L97>0,L97,IF(M15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M97>0,M97,IF(N15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N97>0,N97,IF(O15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O97>0,O97,IF(P15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P97>0,P97,IF(Q15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q97>0,Q97,IF(R15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R97>0,R97,IF(S15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S97>0,S97,IF(T15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T97>0,T97,IF(U15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U97>0,U97,IF(V15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V97>0,V97,IF(W15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W97>0,W97,IF(X15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X97>0,X97,IF(Y15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y97>0,Y97,IF(Z15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z97>0,Z97,IF(AA15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA97>0,AA97,IF(AB15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB97>0,AB97,IF(AC15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K98>0,K98,IF(L16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L98>0,L98,IF(M16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M98>0,M98,IF(N16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N98>0,N98,IF(O16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O98>0,O98,IF(P16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P98>0,P98,IF(Q16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q98>0,Q98,IF(R16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R98>0,R98,IF(S16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S98>0,S98,IF(T16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T98>0,T98,IF(U16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U98>0,U98,IF(V16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V98>0,V98,IF(W16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W98>0,W98,IF(X16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X98>0,X98,IF(Y16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y98>0,Y98,IF(Z16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z98>0,Z98,IF(AA16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA98>0,AA98,IF(AB16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB98>0,AB98,IF(AC16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K99>0,K99,IF(L17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L99>0,L99,IF(M17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M99>0,M99,IF(N17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N99>0,N99,IF(O17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O99>0,O99,IF(P17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P99>0,P99,IF(Q17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q99>0,Q99,IF(R17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R99>0,R99,IF(S17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S99>0,S99,IF(T17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T99>0,T99,IF(U17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U99>0,U99,IF(V17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V99>0,V99,IF(W17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W99>0,W99,IF(X17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X99>0,X99,IF(Y17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y99>0,Y99,IF(Z17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z99>0,Z99,IF(AA17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA99>0,AA99,IF(AB17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB99>0,AB99,IF(AC17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K100>0,K100,IF(L18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L100>0,L100,IF(M18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M100>0,M100,IF(N18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N100>0,N100,IF(O18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O100>0,O100,IF(P18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P100>0,P100,IF(Q18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q100>0,Q100,IF(R18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R100>0,R100,IF(S18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S100>0,S100,IF(T18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T100>0,T100,IF(U18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U100>0,U100,IF(V18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V100>0,V100,IF(W18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W100>0,W100,IF(X18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X100>0,X100,IF(Y18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y100>0,Y100,IF(Z18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z100>0,Z100,IF(AA18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA100>0,AA100,IF(AB18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB100>0,AB100,IF(AC18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K101>0,K101,IF(L19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L101>0,L101,IF(M19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M101>0,M101,IF(N19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N101>0,N101,IF(O19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O101>0,O101,IF(P19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P101>0,P101,IF(Q19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q101>0,Q101,IF(R19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R101>0,R101,IF(S19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S101>0,S101,IF(T19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T101>0,T101,IF(U19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U101>0,U101,IF(V19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V101>0,V101,IF(W19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W101>0,W101,IF(X19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X101>0,X101,IF(Y19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y101>0,Y101,IF(Z19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z101>0,Z101,IF(AA19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA101>0,AA101,IF(AB19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB101>0,AB101,IF(AC19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K102>0,K102,IF(L20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L102>0,L102,IF(M20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M102>0,M102,IF(N20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N102>0,N102,IF(O20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O102>0,O102,IF(P20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P102>0,P102,IF(Q20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q102>0,Q102,IF(R20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R102>0,R102,IF(S20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S102>0,S102,IF(T20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T102>0,T102,IF(U20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U102>0,U102,IF(V20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V102>0,V102,IF(W20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W102>0,W102,IF(X20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X102>0,X102,IF(Y20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y102>0,Y102,IF(Z20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z102>0,Z102,IF(AA20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA102>0,AA102,IF(AB20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB102>0,AB102,IF(AC20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K103>0,K103,IF(L21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L103>0,L103,IF(M21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M103>0,M103,IF(N21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N103>0,N103,IF(O21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O103>0,O103,IF(P21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P103>0,P103,IF(Q21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q103>0,Q103,IF(R21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R103>0,R103,IF(S21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S103>0,S103,IF(T21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T103>0,T103,IF(U21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U103>0,U103,IF(V21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V103>0,V103,IF(W21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W103>0,W103,IF(X21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X103>0,X103,IF(Y21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y103>0,Y103,IF(Z21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z103>0,Z103,IF(AA21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA103>0,AA103,IF(AB21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB103>0,AB103,IF(AC21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K104>0,K104,IF(L22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L104>0,L104,IF(M22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M104>0,M104,IF(N22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N104>0,N104,IF(O22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O104>0,O104,IF(P22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P104>0,P104,IF(Q22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q104>0,Q104,IF(R22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R104>0,R104,IF(S22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S104>0,S104,IF(T22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T104>0,T104,IF(U22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U104>0,U104,IF(V22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V104>0,V104,IF(W22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W104>0,W104,IF(X22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X104>0,X104,IF(Y22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y104>0,Y104,IF(Z22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z104>0,Z104,IF(AA22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA104>0,AA104,IF(AB22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB104>0,AB104,IF(AC22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C107","v":"Year of original H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F107,Allocations!$C$21:$C$28,0),MATCH(C107,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D107=0,0,IF(L$6>=$G107,IF(L117=0,$G107,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF($D108=0,0,IF(L$6>=$G108,IF(L118=0,$G108,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF($D109=0,0,IF(L$6>=$G109,IF(L119=0,$G109,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF($D110=0,0,IF(L$6>=$G110,IF(L120=0,$G110,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF($D111=0,0,IF(L$6>=$G111,IF(L121=0,$G111,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF($D112=0,0,IF(L$6>=$G112,IF(L122=0,$G112,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF($D113=0,0,IF(L$6>=$G113,IF(L123=0,$G113,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF($D114=0,0,IF(L$6>=$G114,IF(L124=0,$G114,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C117","v":"Year of replacement H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F117,Allocations!$C$21:$C$28,0),MATCH(C117,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K117>0,K117,IF(L15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L117>0,L117,IF(M15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M117>0,M117,IF(N15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N117>0,N117,IF(O15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O117>0,O117,IF(P15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P117>0,P117,IF(Q15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q117>0,Q117,IF(R15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R117>0,R117,IF(S15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S117>0,S117,IF(T15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T117>0,T117,IF(U15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U117>0,U117,IF(V15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V117>0,V117,IF(W15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W117>0,W117,IF(X15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X117>0,X117,IF(Y15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y117>0,Y117,IF(Z15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z117>0,Z117,IF(AA15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA117>0,AA117,IF(AB15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB117>0,AB117,IF(AC15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K118>0,K118,IF(L16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L118>0,L118,IF(M16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M118>0,M118,IF(N16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N118>0,N118,IF(O16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O118>0,O118,IF(P16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P118>0,P118,IF(Q16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q118>0,Q118,IF(R16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R118>0,R118,IF(S16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S118>0,S118,IF(T16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T118>0,T118,IF(U16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U118>0,U118,IF(V16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V118>0,V118,IF(W16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W118>0,W118,IF(X16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X118>0,X118,IF(Y16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y118>0,Y118,IF(Z16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z118>0,Z118,IF(AA16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA118>0,AA118,IF(AB16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB118>0,AB118,IF(AC16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K119>0,K119,IF(L17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L119>0,L119,IF(M17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M119>0,M119,IF(N17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N119>0,N119,IF(O17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O119>0,O119,IF(P17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P119>0,P119,IF(Q17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q119>0,Q119,IF(R17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R119>0,R119,IF(S17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S119>0,S119,IF(T17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T119>0,T119,IF(U17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U119>0,U119,IF(V17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V119>0,V119,IF(W17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W119>0,W119,IF(X17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X119>0,X119,IF(Y17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y119>0,Y119,IF(Z17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z119>0,Z119,IF(AA17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA119>0,AA119,IF(AB17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB119>0,AB119,IF(AC17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K120>0,K120,IF(L18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L120>0,L120,IF(M18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M120>0,M120,IF(N18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N120>0,N120,IF(O18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O120>0,O120,IF(P18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P120>0,P120,IF(Q18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q120>0,Q120,IF(R18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R120>0,R120,IF(S18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S120>0,S120,IF(T18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T120>0,T120,IF(U18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U120>0,U120,IF(V18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V120>0,V120,IF(W18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W120>0,W120,IF(X18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X120>0,X120,IF(Y18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y120>0,Y120,IF(Z18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z120>0,Z120,IF(AA18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA120>0,AA120,IF(AB18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB120>0,AB120,IF(AC18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K121>0,K121,IF(L19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L121>0,L121,IF(M19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M121>0,M121,IF(N19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N121>0,N121,IF(O19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O121>0,O121,IF(P19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P121>0,P121,IF(Q19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q121>0,Q121,IF(R19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R121>0,R121,IF(S19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S121>0,S121,IF(T19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T121>0,T121,IF(U19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U121>0,U121,IF(V19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V121>0,V121,IF(W19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W121>0,W121,IF(X19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X121>0,X121,IF(Y19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y121>0,Y121,IF(Z19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z121>0,Z121,IF(AA19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA121>0,AA121,IF(AB19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB121>0,AB121,IF(AC19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K122>0,K122,IF(L20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L122>0,L122,IF(M20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M122>0,M122,IF(N20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N122>0,N122,IF(O20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O122>0,O122,IF(P20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P122>0,P122,IF(Q20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q122>0,Q122,IF(R20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R122>0,R122,IF(S20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S122>0,S122,IF(T20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T122>0,T122,IF(U20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U122>0,U122,IF(V20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V122>0,V122,IF(W20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W122>0,W122,IF(X20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X122>0,X122,IF(Y20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y122>0,Y122,IF(Z20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z122>0,Z122,IF(AA20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA122>0,AA122,IF(AB20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB122>0,AB122,IF(AC20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K123>0,K123,IF(L21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L123>0,L123,IF(M21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M123>0,M123,IF(N21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N123>0,N123,IF(O21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O123>0,O123,IF(P21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P123>0,P123,IF(Q21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q123>0,Q123,IF(R21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R123>0,R123,IF(S21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S123>0,S123,IF(T21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T123>0,T123,IF(U21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U123>0,U123,IF(V21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V123>0,V123,IF(W21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W123>0,W123,IF(X21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X123>0,X123,IF(Y21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y123>0,Y123,IF(Z21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z123>0,Z123,IF(AA21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA123>0,AA123,IF(AB21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB123>0,AB123,IF(AC21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K124>0,K124,IF(L22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L124>0,L124,IF(M22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M124>0,M124,IF(N22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N124>0,N124,IF(O22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O124>0,O124,IF(P22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P124>0,P124,IF(Q22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q124>0,Q124,IF(R22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R124>0,R124,IF(S22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S124>0,S124,IF(T22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T124>0,T124,IF(U22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U124>0,U124,IF(V22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V124>0,V124,IF(W22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W124>0,W124,IF(X22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X124>0,X124,IF(Y22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y124>0,Y124,IF(Z22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z124>0,Z124,IF(AA22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA124>0,AA124,IF(AB22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB124>0,AB124,IF(AC22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C127","v":"Year of original H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F127,Allocations!$C$21:$C$28,0),MATCH(C127,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D127=0,0,IF(L$6>=$G127,IF(L137=0,$G127,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF($D128=0,0,IF(L$6>=$G128,IF(L138=0,$G128,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF($D129=0,0,IF(L$6>=$G129,IF(L139=0,$G129,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF($D130=0,0,IF(L$6>=$G130,IF(L140=0,$G130,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF($D131=0,0,IF(L$6>=$G131,IF(L141=0,$G131,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF($D132=0,0,IF(L$6>=$G132,IF(L142=0,$G132,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF($D133=0,0,IF(L$6>=$G133,IF(L143=0,$G133,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF($D134=0,0,IF(L$6>=$G134,IF(L144=0,$G134,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C137","v":"Year of replacement H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F137,Allocations!$C$21:$C$28,0),MATCH(C137,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K137>0,K137,IF(L15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L137>0,L137,IF(M15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M137>0,M137,IF(N15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N137>0,N137,IF(O15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O137>0,O137,IF(P15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P137>0,P137,IF(Q15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q137>0,Q137,IF(R15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R137>0,R137,IF(S15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S137>0,S137,IF(T15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T137>0,T137,IF(U15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U137>0,U137,IF(V15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V137>0,V137,IF(W15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W137>0,W137,IF(X15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X137>0,X137,IF(Y15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y137>0,Y137,IF(Z15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z137>0,Z137,IF(AA15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA137>0,AA137,IF(AB15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB137>0,AB137,IF(AC15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G137","v":2023},null,{"$f":"AE137&AF137&AH137","v":"Diesel2023"}]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K138>0,K138,IF(L16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L138>0,L138,IF(M16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M138>0,M138,IF(N16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N138>0,N138,IF(O16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O138>0,O138,IF(P16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P138>0,P138,IF(Q16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q138>0,Q138,IF(R16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R138>0,R138,IF(S16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S138>0,S138,IF(T16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T138>0,T138,IF(U16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U138>0,U138,IF(V16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V138>0,V138,IF(W16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W138>0,W138,IF(X16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X138>0,X138,IF(Y16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y138>0,Y138,IF(Z16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z138>0,Z138,IF(AA16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA138>0,AA138,IF(AB16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB138>0,AB138,IF(AC16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K139>0,K139,IF(L17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L139>0,L139,IF(M17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M139>0,M139,IF(N17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N139>0,N139,IF(O17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O139>0,O139,IF(P17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P139>0,P139,IF(Q17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q139>0,Q139,IF(R17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R139>0,R139,IF(S17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S139>0,S139,IF(T17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T139>0,T139,IF(U17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U139>0,U139,IF(V17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V139>0,V139,IF(W17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W139>0,W139,IF(X17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X139>0,X139,IF(Y17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y139>0,Y139,IF(Z17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z139>0,Z139,IF(AA17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA139>0,AA139,IF(AB17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB139>0,AB139,IF(AC17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K140>0,K140,IF(L18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L140>0,L140,IF(M18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M140>0,M140,IF(N18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N140>0,N140,IF(O18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O140>0,O140,IF(P18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P140>0,P140,IF(Q18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q140>0,Q140,IF(R18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R140>0,R140,IF(S18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S140>0,S140,IF(T18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T140>0,T140,IF(U18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U140>0,U140,IF(V18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V140>0,V140,IF(W18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W140>0,W140,IF(X18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X140>0,X140,IF(Y18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y140>0,Y140,IF(Z18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z140>0,Z140,IF(AA18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA140>0,AA140,IF(AB18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB140>0,AB140,IF(AC18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K141>0,K141,IF(L19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L141>0,L141,IF(M19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M141>0,M141,IF(N19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N141>0,N141,IF(O19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O141>0,O141,IF(P19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P141>0,P141,IF(Q19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q141>0,Q141,IF(R19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R141>0,R141,IF(S19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S141>0,S141,IF(T19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T141>0,T141,IF(U19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U141>0,U141,IF(V19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V141>0,V141,IF(W19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W141>0,W141,IF(X19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X141>0,X141,IF(Y19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y141>0,Y141,IF(Z19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z141>0,Z141,IF(AA19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA141>0,AA141,IF(AB19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB141>0,AB141,IF(AC19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K142>0,K142,IF(L20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L142>0,L142,IF(M20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M142>0,M142,IF(N20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N142>0,N142,IF(O20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O142>0,O142,IF(P20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P142>0,P142,IF(Q20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q142>0,Q142,IF(R20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R142>0,R142,IF(S20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S142>0,S142,IF(T20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T142>0,T142,IF(U20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U142>0,U142,IF(V20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V142>0,V142,IF(W20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W142>0,W142,IF(X20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X142>0,X142,IF(Y20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y142>0,Y142,IF(Z20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z142>0,Z142,IF(AA20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA142>0,AA142,IF(AB20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB142>0,AB142,IF(AC20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K143>0,K143,IF(L21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L143>0,L143,IF(M21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M143>0,M143,IF(N21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N143>0,N143,IF(O21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O143>0,O143,IF(P21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P143>0,P143,IF(Q21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q143>0,Q143,IF(R21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R143>0,R143,IF(S21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S143>0,S143,IF(T21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T143>0,T143,IF(U21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U143>0,U143,IF(V21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V143>0,V143,IF(W21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W143>0,W143,IF(X21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X143>0,X143,IF(Y21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y143>0,Y143,IF(Z21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z143>0,Z143,IF(AA21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA143>0,AA143,IF(AB21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB143>0,AB143,IF(AC21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K144>0,K144,IF(L22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L144>0,L144,IF(M22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M144>0,M144,IF(N22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N144>0,N144,IF(O22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O144>0,O144,IF(P22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P144>0,P144,IF(Q22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q144>0,Q144,IF(R22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R144>0,R144,IF(S22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S144>0,S144,IF(T22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T144>0,T144,IF(U22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U144>0,U144,IF(V22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V144>0,V144,IF(W22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W144>0,W144,IF(X22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X144>0,X144,IF(Y22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y144>0,Y144,IF(Z22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z144>0,Z144,IF(AA22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA144>0,AA144,IF(AB22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB144>0,AB144,IF(AC22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C147","v":"Year of original H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F147,Allocations!$C$21:$C$28,0),MATCH(C147,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D147=0,0,IF(L$6>=$G147,IF(L157=0,$G147,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF($D148=0,0,IF(L$6>=$G148,IF(L158=0,$G148,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF($D149=0,0,IF(L$6>=$G149,IF(L159=0,$G149,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF($D150=0,0,IF(L$6>=$G150,IF(L160=0,$G150,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF($D151=0,0,IF(L$6>=$G151,IF(L161=0,$G151,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF($D152=0,0,IF(L$6>=$G152,IF(L162=0,$G152,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF($D153=0,0,IF(L$6>=$G153,IF(L163=0,$G153,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF($D154=0,0,IF(L$6>=$G154,IF(L164=0,$G154,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C157","v":"Year of replacement H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F157,Allocations!$C$21:$C$28,0),MATCH(C157,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K157>0,K157,IF(L15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L157>0,L157,IF(M15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M157>0,M157,IF(N15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N157>0,N157,IF(O15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O157>0,O157,IF(P15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P157>0,P157,IF(Q15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q157>0,Q157,IF(R15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R157>0,R157,IF(S15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S157>0,S157,IF(T15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T157>0,T157,IF(U15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U157>0,U157,IF(V15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V157>0,V157,IF(W15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W157>0,W157,IF(X15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X157>0,X157,IF(Y15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y157>0,Y157,IF(Z15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z157>0,Z157,IF(AA15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA157>0,AA157,IF(AB15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB157>0,AB157,IF(AC15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K158>0,K158,IF(L16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L158>0,L158,IF(M16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M158>0,M158,IF(N16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N158>0,N158,IF(O16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O158>0,O158,IF(P16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P158>0,P158,IF(Q16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q158>0,Q158,IF(R16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R158>0,R158,IF(S16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S158>0,S158,IF(T16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T158>0,T158,IF(U16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U158>0,U158,IF(V16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V158>0,V158,IF(W16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W158>0,W158,IF(X16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X158>0,X158,IF(Y16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y158>0,Y158,IF(Z16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z158>0,Z158,IF(AA16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA158>0,AA158,IF(AB16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB158>0,AB158,IF(AC16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K159>0,K159,IF(L17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L159>0,L159,IF(M17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M159>0,M159,IF(N17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N159>0,N159,IF(O17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O159>0,O159,IF(P17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P159>0,P159,IF(Q17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q159>0,Q159,IF(R17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R159>0,R159,IF(S17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S159>0,S159,IF(T17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T159>0,T159,IF(U17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U159>0,U159,IF(V17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V159>0,V159,IF(W17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W159>0,W159,IF(X17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X159>0,X159,IF(Y17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y159>0,Y159,IF(Z17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z159>0,Z159,IF(AA17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA159>0,AA159,IF(AB17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB159>0,AB159,IF(AC17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K160>0,K160,IF(L18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L160>0,L160,IF(M18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M160>0,M160,IF(N18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N160>0,N160,IF(O18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O160>0,O160,IF(P18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P160>0,P160,IF(Q18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q160>0,Q160,IF(R18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R160>0,R160,IF(S18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S160>0,S160,IF(T18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T160>0,T160,IF(U18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U160>0,U160,IF(V18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V160>0,V160,IF(W18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W160>0,W160,IF(X18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X160>0,X160,IF(Y18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y160>0,Y160,IF(Z18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z160>0,Z160,IF(AA18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA160>0,AA160,IF(AB18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB160>0,AB160,IF(AC18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K161>0,K161,IF(L19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L161>0,L161,IF(M19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M161>0,M161,IF(N19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N161>0,N161,IF(O19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O161>0,O161,IF(P19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P161>0,P161,IF(Q19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q161>0,Q161,IF(R19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R161>0,R161,IF(S19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S161>0,S161,IF(T19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T161>0,T161,IF(U19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U161>0,U161,IF(V19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V161>0,V161,IF(W19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W161>0,W161,IF(X19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X161>0,X161,IF(Y19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y161>0,Y161,IF(Z19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z161>0,Z161,IF(AA19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA161>0,AA161,IF(AB19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB161>0,AB161,IF(AC19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K162>0,K162,IF(L20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L162>0,L162,IF(M20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M162>0,M162,IF(N20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N162>0,N162,IF(O20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O162>0,O162,IF(P20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P162>0,P162,IF(Q20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q162>0,Q162,IF(R20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R162>0,R162,IF(S20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S162>0,S162,IF(T20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T162>0,T162,IF(U20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U162>0,U162,IF(V20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V162>0,V162,IF(W20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W162>0,W162,IF(X20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X162>0,X162,IF(Y20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y162>0,Y162,IF(Z20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z162>0,Z162,IF(AA20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA162>0,AA162,IF(AB20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB162>0,AB162,IF(AC20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K163>0,K163,IF(L21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L163>0,L163,IF(M21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M163>0,M163,IF(N21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N163>0,N163,IF(O21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O163>0,O163,IF(P21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P163>0,P163,IF(Q21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q163>0,Q163,IF(R21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R163>0,R163,IF(S21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S163>0,S163,IF(T21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T163>0,T163,IF(U21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U163>0,U163,IF(V21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V163>0,V163,IF(W21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W163>0,W163,IF(X21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X163>0,X163,IF(Y21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y163>0,Y163,IF(Z21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z163>0,Z163,IF(AA21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA163>0,AA163,IF(AB21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB163>0,AB163,IF(AC21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K164>0,K164,IF(L22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L164>0,L164,IF(M22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M164>0,M164,IF(N22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N164>0,N164,IF(O22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O164>0,O164,IF(P22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P164>0,P164,IF(Q22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q164>0,Q164,IF(R22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R164>0,R164,IF(S22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S164>0,S164,IF(T22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T164>0,T164,IF(U22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U164>0,U164,IF(V22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V164>0,V164,IF(W22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W164>0,W164,IF(X22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X164>0,X164,IF(Y22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y164>0,Y164,IF(Z22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z164>0,Z164,IF(AA22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA164>0,AA164,IF(AB22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB164>0,AB164,IF(AC22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C167","v":"Year of original Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F167,Allocations!$C$21:$C$28,0),MATCH(C167,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D167=0,0,IF(L$6>=$G167,IF(L177=0,$G167,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF($D168=0,0,IF(L$6>=$G168,IF(L178=0,$G168,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF($D169=0,0,IF(L$6>=$G169,IF(L179=0,$G169,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF($D170=0,0,IF(L$6>=$G170,IF(L180=0,$G170,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF($D171=0,0,IF(L$6>=$G171,IF(L181=0,$G171,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF($D172=0,0,IF(L$6>=$G172,IF(L182=0,$G172,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF($D173=0,0,IF(L$6>=$G173,IF(L183=0,$G173,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF($D174=0,0,IF(L$6>=$G174,IF(L184=0,$G174,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C177","v":"Year of replacement Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F177,Allocations!$C$21:$C$28,0),MATCH(C177,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K177>0,K177,IF(L15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L177>0,L177,IF(M15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M177>0,M177,IF(N15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N177>0,N177,IF(O15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O177>0,O177,IF(P15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P177>0,P177,IF(Q15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":2028},{"$f":"IF(Q177>0,Q177,IF(R15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":2028},{"$f":"IF(R177>0,R177,IF(S15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":2028},{"$f":"IF(S177>0,S177,IF(T15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":2028},{"$f":"IF(T177>0,T177,IF(U15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":2028},{"$f":"IF(U177>0,U177,IF(V15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":2028},{"$f":"IF(V177>0,V177,IF(W15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":2028},{"$f":"IF(W177>0,W177,IF(X15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":2028},{"$f":"IF(X177>0,X177,IF(Y15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":2028},{"$f":"IF(Y177>0,Y177,IF(Z15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":2028},{"$f":"IF(Z177>0,Z177,IF(AA15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":2028},{"$f":"IF(AA177>0,AA177,IF(AB15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":2028},{"$f":"IF(AB177>0,AB177,IF(AC15>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":2028},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K178>0,K178,IF(L16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L178>0,L178,IF(M16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M178>0,M178,IF(N16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N178>0,N178,IF(O16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O178>0,O178,IF(P16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P178>0,P178,IF(Q16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q178>0,Q178,IF(R16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":2029},{"$f":"IF(R178>0,R178,IF(S16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":2029},{"$f":"IF(S178>0,S178,IF(T16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":2029},{"$f":"IF(T178>0,T178,IF(U16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":2029},{"$f":"IF(U178>0,U178,IF(V16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":2029},{"$f":"IF(V178>0,V178,IF(W16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":2029},{"$f":"IF(W178>0,W178,IF(X16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":2029},{"$f":"IF(X178>0,X178,IF(Y16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":2029},{"$f":"IF(Y178>0,Y178,IF(Z16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":2029},{"$f":"IF(Z178>0,Z178,IF(AA16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":2029},{"$f":"IF(AA178>0,AA178,IF(AB16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":2029},{"$f":"IF(AB178>0,AB178,IF(AC16>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":2029},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K179>0,K179,IF(L17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L179>0,L179,IF(M17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M179>0,M179,IF(N17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N179>0,N179,IF(O17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O179>0,O179,IF(P17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P179>0,P179,IF(Q17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q179>0,Q179,IF(R17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R179>0,R179,IF(S17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":2030},{"$f":"IF(S179>0,S179,IF(T17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":2030},{"$f":"IF(T179>0,T179,IF(U17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":2030},{"$f":"IF(U179>0,U179,IF(V17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":2030},{"$f":"IF(V179>0,V179,IF(W17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":2030},{"$f":"IF(W179>0,W179,IF(X17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":2030},{"$f":"IF(X179>0,X179,IF(Y17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":2030},{"$f":"IF(Y179>0,Y179,IF(Z17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":2030},{"$f":"IF(Z179>0,Z179,IF(AA17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":2030},{"$f":"IF(AA179>0,AA179,IF(AB17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":2030},{"$f":"IF(AB179>0,AB179,IF(AC17>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":2030},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K180>0,K180,IF(L18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L180>0,L180,IF(M18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M180>0,M180,IF(N18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N180>0,N180,IF(O18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O180>0,O180,IF(P18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P180>0,P180,IF(Q18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q180>0,Q180,IF(R18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R180>0,R180,IF(S18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S180>0,S180,IF(T18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":2031},{"$f":"IF(T180>0,T180,IF(U18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":2031},{"$f":"IF(U180>0,U180,IF(V18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":2031},{"$f":"IF(V180>0,V180,IF(W18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":2031},{"$f":"IF(W180>0,W180,IF(X18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":2031},{"$f":"IF(X180>0,X180,IF(Y18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":2031},{"$f":"IF(Y180>0,Y180,IF(Z18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":2031},{"$f":"IF(Z180>0,Z180,IF(AA18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":2031},{"$f":"IF(AA180>0,AA180,IF(AB18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":2031},{"$f":"IF(AB180>0,AB180,IF(AC18>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":2031},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K181>0,K181,IF(L19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L181>0,L181,IF(M19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M181>0,M181,IF(N19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N181>0,N181,IF(O19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O181>0,O181,IF(P19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P181>0,P181,IF(Q19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q181>0,Q181,IF(R19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R181>0,R181,IF(S19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S181>0,S181,IF(T19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T181>0,T181,IF(U19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":2032},{"$f":"IF(U181>0,U181,IF(V19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":2032},{"$f":"IF(V181>0,V181,IF(W19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":2032},{"$f":"IF(W181>0,W181,IF(X19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":2032},{"$f":"IF(X181>0,X181,IF(Y19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":2032},{"$f":"IF(Y181>0,Y181,IF(Z19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":2032},{"$f":"IF(Z181>0,Z181,IF(AA19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":2032},{"$f":"IF(AA181>0,AA181,IF(AB19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":2032},{"$f":"IF(AB181>0,AB181,IF(AC19>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":2032},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K182>0,K182,IF(L20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L182>0,L182,IF(M20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M182>0,M182,IF(N20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N182>0,N182,IF(O20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O182>0,O182,IF(P20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P182>0,P182,IF(Q20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q182>0,Q182,IF(R20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R182>0,R182,IF(S20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S182>0,S182,IF(T20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T182>0,T182,IF(U20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U182>0,U182,IF(V20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":2033},{"$f":"IF(V182>0,V182,IF(W20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":2033},{"$f":"IF(W182>0,W182,IF(X20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":2033},{"$f":"IF(X182>0,X182,IF(Y20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":2033},{"$f":"IF(Y182>0,Y182,IF(Z20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":2033},{"$f":"IF(Z182>0,Z182,IF(AA20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":2033},{"$f":"IF(AA182>0,AA182,IF(AB20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":2033},{"$f":"IF(AB182>0,AB182,IF(AC20>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":2033},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K183>0,K183,IF(L21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L183>0,L183,IF(M21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M183>0,M183,IF(N21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N183>0,N183,IF(O21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O183>0,O183,IF(P21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P183>0,P183,IF(Q21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q183>0,Q183,IF(R21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R183>0,R183,IF(S21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S183>0,S183,IF(T21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T183>0,T183,IF(U21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U183>0,U183,IF(V21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V183>0,V183,IF(W21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":2034},{"$f":"IF(W183>0,W183,IF(X21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":2034},{"$f":"IF(X183>0,X183,IF(Y21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":2034},{"$f":"IF(Y183>0,Y183,IF(Z21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":2034},{"$f":"IF(Z183>0,Z183,IF(AA21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":2034},{"$f":"IF(AA183>0,AA183,IF(AB21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":2034},{"$f":"IF(AB183>0,AB183,IF(AC21>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":2034},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K184>0,K184,IF(L22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L184>0,L184,IF(M22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M184>0,M184,IF(N22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N184>0,N184,IF(O22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O184>0,O184,IF(P22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P184>0,P184,IF(Q22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q184>0,Q184,IF(R22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R184>0,R184,IF(S22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S184>0,S184,IF(T22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T184>0,T184,IF(U22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U184>0,U184,IF(V22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V184>0,V184,IF(W22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W184>0,W184,IF(X22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":2035},{"$f":"IF(X184>0,X184,IF(Y22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":2035},{"$f":"IF(Y184>0,Y184,IF(Z22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":2035},{"$f":"IF(Z184>0,Z184,IF(AA22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":2035},{"$f":"IF(AA184>0,AA184,IF(AB22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":2035},{"$f":"IF(AB184>0,AB184,IF(AC22>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":2035},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C187","v":"Year of original Catenary Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F187,Allocations!$C$21:$C$28,0),MATCH(C187,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D187=0,0,IF(L$6>=$G187,IF(L197=0,$G187,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF($D188=0,0,IF(L$6>=$G188,IF(L198=0,$G188,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF($D189=0,0,IF(L$6>=$G189,IF(L199=0,$G189,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF($D190=0,0,IF(L$6>=$G190,IF(L200=0,$G190,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF($D191=0,0,IF(L$6>=$G191,IF(L201=0,$G191,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF($D192=0,0,IF(L$6>=$G192,IF(L202=0,$G192,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF($D193=0,0,IF(L$6>=$G193,IF(L203=0,$G193,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF($D194=0,0,IF(L$6>=$G194,IF(L204=0,$G194,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C197","v":"Year of replacement Catenary Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F197,Allocations!$C$21:$C$28,0),MATCH(C197,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K197>0,K197,IF(L37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L197>0,L197,IF(M37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M197>0,M197,IF(N37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N197>0,N197,IF(O37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O197>0,O197,IF(P37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P197>0,P197,IF(Q37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q197>0,Q197,IF(R37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R197>0,R197,IF(S37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S197>0,S197,IF(T37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T197>0,T197,IF(U37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U197>0,U197,IF(V37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V197>0,V197,IF(W37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W197>0,W197,IF(X37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X197>0,X197,IF(Y37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y197>0,Y197,IF(Z37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z197>0,Z197,IF(AA37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA197>0,AA197,IF(AB37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB197>0,AB197,IF(AC37>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K198>0,K198,IF(L38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L198>0,L198,IF(M38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M198>0,M198,IF(N38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N198>0,N198,IF(O38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O198>0,O198,IF(P38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P198>0,P198,IF(Q38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q198>0,Q198,IF(R38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R198>0,R198,IF(S38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S198>0,S198,IF(T38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T198>0,T198,IF(U38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U198>0,U198,IF(V38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V198>0,V198,IF(W38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W198>0,W198,IF(X38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X198>0,X198,IF(Y38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y198>0,Y198,IF(Z38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z198>0,Z198,IF(AA38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA198>0,AA198,IF(AB38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB198>0,AB198,IF(AC38>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K199>0,K199,IF(L39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L199>0,L199,IF(M39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M199>0,M199,IF(N39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N199>0,N199,IF(O39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O199>0,O199,IF(P39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P199>0,P199,IF(Q39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q199>0,Q199,IF(R39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R199>0,R199,IF(S39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S199>0,S199,IF(T39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T199>0,T199,IF(U39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U199>0,U199,IF(V39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V199>0,V199,IF(W39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W199>0,W199,IF(X39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X199>0,X199,IF(Y39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y199>0,Y199,IF(Z39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z199>0,Z199,IF(AA39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA199>0,AA199,IF(AB39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB199>0,AB199,IF(AC39>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K200>0,K200,IF(L40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L200>0,L200,IF(M40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M200>0,M200,IF(N40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N200>0,N200,IF(O40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O200>0,O200,IF(P40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P200>0,P200,IF(Q40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q200>0,Q200,IF(R40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R200>0,R200,IF(S40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S200>0,S200,IF(T40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T200>0,T200,IF(U40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U200>0,U200,IF(V40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V200>0,V200,IF(W40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W200>0,W200,IF(X40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X200>0,X200,IF(Y40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y200>0,Y200,IF(Z40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z200>0,Z200,IF(AA40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA200>0,AA200,IF(AB40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB200>0,AB200,IF(AC40>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K201>0,K201,IF(L41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L201>0,L201,IF(M41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M201>0,M201,IF(N41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N201>0,N201,IF(O41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O201>0,O201,IF(P41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P201>0,P201,IF(Q41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q201>0,Q201,IF(R41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R201>0,R201,IF(S41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S201>0,S201,IF(T41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T201>0,T201,IF(U41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U201>0,U201,IF(V41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V201>0,V201,IF(W41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W201>0,W201,IF(X41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X201>0,X201,IF(Y41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y201>0,Y201,IF(Z41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z201>0,Z201,IF(AA41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA201>0,AA201,IF(AB41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB201>0,AB201,IF(AC41>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G201","v":2027},null,{"$f":"AE201&AF201&AH201","v":"Diesel2027"}]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K202>0,K202,IF(L42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L202>0,L202,IF(M42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M202>0,M202,IF(N42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N202>0,N202,IF(O42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O202>0,O202,IF(P42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P202>0,P202,IF(Q42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q202>0,Q202,IF(R42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R202>0,R202,IF(S42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S202>0,S202,IF(T42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T202>0,T202,IF(U42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U202>0,U202,IF(V42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V202>0,V202,IF(W42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W202>0,W202,IF(X42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X202>0,X202,IF(Y42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y202>0,Y202,IF(Z42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z202>0,Z202,IF(AA42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA202>0,AA202,IF(AB42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB202>0,AB202,IF(AC42>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K203>0,K203,IF(L43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L203>0,L203,IF(M43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M203>0,M203,IF(N43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N203>0,N203,IF(O43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O203>0,O203,IF(P43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P203>0,P203,IF(Q43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q203>0,Q203,IF(R43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R203>0,R203,IF(S43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S203>0,S203,IF(T43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T203>0,T203,IF(U43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U203>0,U203,IF(V43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V203>0,V203,IF(W43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W203>0,W203,IF(X43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X203>0,X203,IF(Y43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y203>0,Y203,IF(Z43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z203>0,Z203,IF(AA43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA203>0,AA203,IF(AB43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB203>0,AB203,IF(AC43>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K204>0,K204,IF(L44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L204>0,L204,IF(M44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M204>0,M204,IF(N44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N204>0,N204,IF(O44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O204>0,O204,IF(P44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P204>0,P204,IF(Q44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q204>0,Q204,IF(R44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R204>0,R204,IF(S44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S204>0,S204,IF(T44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T204>0,T204,IF(U44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U204>0,U204,IF(V44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V204>0,V204,IF(W44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W204>0,W204,IF(X44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X204>0,X204,IF(Y44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y204>0,Y204,IF(Z44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z204>0,Z204,IF(AA44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA204>0,AA204,IF(AB44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB204>0,AB204,IF(AC44>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$12","v":"Required Capacity Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F207,Allocations!$C$21:$C$28,0),MATCH(C207,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G207,L$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(M$6>=$G207,M$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(N$6>=$G207,N$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(O$6>=$G207,O$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(P$6>=$G207,P$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(Q$6>=$G207,Q$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(R$6>=$G207,R$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(S$6>=$G207,S$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(T$6>=$G207,T$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(U$6>=$G207,U$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(V$6>=$G207,V$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(W$6>=$G207,W$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(X$6>=$G207,X$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(Y$6>=$G207,Y$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(Z$6>=$G207,Z$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(AA$6>=$G207,AA$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(AB$6>=$G207,AB$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(AC$6>=$G207,AC$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G208,L$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(M$6>=$G208,M$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(N$6>=$G208,N$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(O$6>=$G208,O$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(P$6>=$G208,P$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(Q$6>=$G208,Q$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(R$6>=$G208,R$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(S$6>=$G208,S$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(T$6>=$G208,T$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(U$6>=$G208,U$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(V$6>=$G208,V$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(W$6>=$G208,W$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(X$6>=$G208,X$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(Y$6>=$G208,Y$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(Z$6>=$G208,Z$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(AA$6>=$G208,AA$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(AB$6>=$G208,AB$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(AC$6>=$G208,AC$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G209,L$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(M$6>=$G209,M$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(N$6>=$G209,N$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(O$6>=$G209,O$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(P$6>=$G209,P$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(Q$6>=$G209,Q$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(R$6>=$G209,R$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(S$6>=$G209,S$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(T$6>=$G209,T$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(U$6>=$G209,U$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(V$6>=$G209,V$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(W$6>=$G209,W$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(X$6>=$G209,X$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(Y$6>=$G209,Y$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(Z$6>=$G209,Z$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(AA$6>=$G209,AA$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(AB$6>=$G209,AB$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(AC$6>=$G209,AC$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G210,L$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(M$6>=$G210,M$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(N$6>=$G210,N$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(O$6>=$G210,O$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(P$6>=$G210,P$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(Q$6>=$G210,Q$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(R$6>=$G210,R$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(S$6>=$G210,S$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(T$6>=$G210,T$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(U$6>=$G210,U$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(V$6>=$G210,V$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(W$6>=$G210,W$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(X$6>=$G210,X$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(Y$6>=$G210,Y$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(Z$6>=$G210,Z$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(AA$6>=$G210,AA$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(AB$6>=$G210,AB$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(AC$6>=$G210,AC$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G211,L$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(M$6>=$G211,M$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(N$6>=$G211,N$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(O$6>=$G211,O$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(P$6>=$G211,P$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(Q$6>=$G211,Q$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(R$6>=$G211,R$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(S$6>=$G211,S$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(T$6>=$G211,T$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(U$6>=$G211,U$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(V$6>=$G211,V$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(W$6>=$G211,W$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(X$6>=$G211,X$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(Y$6>=$G211,Y$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(Z$6>=$G211,Z$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(AA$6>=$G211,AA$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(AB$6>=$G211,AB$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(AC$6>=$G211,AC$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G212,L$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(M$6>=$G212,M$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(N$6>=$G212,N$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(O$6>=$G212,O$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(P$6>=$G212,P$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(Q$6>=$G212,Q$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(R$6>=$G212,R$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(S$6>=$G212,S$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(T$6>=$G212,T$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(U$6>=$G212,U$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(V$6>=$G212,V$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(W$6>=$G212,W$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(X$6>=$G212,X$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(Y$6>=$G212,Y$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(Z$6>=$G212,Z$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(AA$6>=$G212,AA$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(AB$6>=$G212,AB$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(AC$6>=$G212,AC$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G213,L$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(M$6>=$G213,M$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(N$6>=$G213,N$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(O$6>=$G213,O$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(P$6>=$G213,P$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(Q$6>=$G213,Q$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(R$6>=$G213,R$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(S$6>=$G213,S$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(T$6>=$G213,T$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(U$6>=$G213,U$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(V$6>=$G213,V$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(W$6>=$G213,W$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(X$6>=$G213,X$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(Y$6>=$G213,Y$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(Z$6>=$G213,Z$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(AA$6>=$G213,AA$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(AB$6>=$G213,AB$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(AC$6>=$G213,AC$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G214,L$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(M$6>=$G214,M$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(N$6>=$G214,N$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(O$6>=$G214,O$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(P$6>=$G214,P$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(Q$6>=$G214,Q$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(R$6>=$G214,R$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(S$6>=$G214,S$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(T$6>=$G214,T$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(U$6>=$G214,U$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(V$6>=$G214,V$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(W$6>=$G214,W$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(X$6>=$G214,X$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(Y$6>=$G214,Y$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(Z$6>=$G214,Z$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(AA$6>=$G214,AA$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(AB$6>=$G214,AB$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(AC$6>=$G214,AC$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$18","v":"Payload Reduction due to Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F217,Allocations!$C$21:$C$28,0),MATCH(C217,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D217=0,0,IF(L$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L97=0,L87,L97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(M$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M97=0,M87,M97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(N$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N97=0,N87,N97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(O$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O97=0,O87,O97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(P$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P97=0,P87,P97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(Q$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q97=0,Q87,Q97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(R$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R97=0,R87,R97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(S$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S97=0,S87,S97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(T$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T97=0,T87,T97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(U$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U97=0,U87,U97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(V$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V97=0,V87,V97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(W$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W97=0,W87,W97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(X$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X97=0,X87,X97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(Y$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y97=0,Y87,Y97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(Z$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z97=0,Z87,Z97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(AA$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA97=0,AA87,AA97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(AB$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB97=0,AB87,AB97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(AC$6>=$G217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC97=0,AC87,AC97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D218=0,0,IF(L$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L98=0,L88,L98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(M$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M98=0,M88,M98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(N$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N98=0,N88,N98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(O$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O98=0,O88,O98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(P$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P98=0,P88,P98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(Q$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q98=0,Q88,Q98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(R$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R98=0,R88,R98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(S$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S98=0,S88,S98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(T$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T98=0,T88,T98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(U$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U98=0,U88,U98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(V$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V98=0,V88,V98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(W$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W98=0,W88,W98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(X$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X98=0,X88,X98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(Y$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y98=0,Y88,Y98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(Z$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z98=0,Z88,Z98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(AA$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA98=0,AA88,AA98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(AB$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB98=0,AB88,AB98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(AC$6>=$G218,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC98=0,AC88,AC98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D219=0,0,IF(L$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L99=0,L89,L99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(M$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M99=0,M89,M99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(N$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N99=0,N89,N99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(O$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O99=0,O89,O99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(P$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P99=0,P89,P99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(Q$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q99=0,Q89,Q99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(R$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R99=0,R89,R99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(S$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S99=0,S89,S99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(T$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T99=0,T89,T99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(U$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U99=0,U89,U99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(V$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V99=0,V89,V99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(W$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W99=0,W89,W99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(X$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X99=0,X89,X99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(Y$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y99=0,Y89,Y99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(Z$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z99=0,Z89,Z99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(AA$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA99=0,AA89,AA99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(AB$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB99=0,AB89,AB99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(AC$6>=$G219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC99=0,AC89,AC99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D220=0,0,IF(L$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L100=0,L90,L100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(M$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M100=0,M90,M100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(N$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N100=0,N90,N100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(O$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O100=0,O90,O100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(P$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P100=0,P90,P100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(Q$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q100=0,Q90,Q100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(R$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R100=0,R90,R100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(S$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S100=0,S90,S100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(T$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T100=0,T90,T100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(U$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U100=0,U90,U100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(V$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V100=0,V90,V100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(W$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W100=0,W90,W100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(X$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X100=0,X90,X100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(Y$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y100=0,Y90,Y100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(Z$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z100=0,Z90,Z100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(AA$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA100=0,AA90,AA100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(AB$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB100=0,AB90,AB100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(AC$6>=$G220,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC100=0,AC90,AC100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D221=0,0,IF(L$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L101=0,L91,L101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(M$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M101=0,M91,M101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(N$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N101=0,N91,N101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(O$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O101=0,O91,O101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(P$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P101=0,P91,P101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(Q$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q101=0,Q91,Q101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(R$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R101=0,R91,R101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(S$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S101=0,S91,S101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(T$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T101=0,T91,T101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(U$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U101=0,U91,U101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(V$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V101=0,V91,V101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(W$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W101=0,W91,W101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(X$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X101=0,X91,X101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(Y$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y101=0,Y91,Y101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(Z$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z101=0,Z91,Z101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(AA$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA101=0,AA91,AA101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(AB$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB101=0,AB91,AB101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(AC$6>=$G221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC101=0,AC91,AC101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D222=0,0,IF(L$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L102=0,L92,L102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(M$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M102=0,M92,M102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(N$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N102=0,N92,N102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(O$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O102=0,O92,O102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(P$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P102=0,P92,P102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(Q$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q102=0,Q92,Q102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(R$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R102=0,R92,R102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(S$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S102=0,S92,S102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(T$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T102=0,T92,T102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(U$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U102=0,U92,U102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(V$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V102=0,V92,V102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(W$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W102=0,W92,W102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(X$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X102=0,X92,X102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(Y$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y102=0,Y92,Y102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(Z$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z102=0,Z92,Z102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(AA$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA102=0,AA92,AA102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(AB$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB102=0,AB92,AB102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(AC$6>=$G222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC102=0,AC92,AC102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D223=0,0,IF(L$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L103=0,L93,L103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(M$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M103=0,M93,M103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(N$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N103=0,N93,N103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(O$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O103=0,O93,O103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(P$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P103=0,P93,P103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(Q$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q103=0,Q93,Q103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(R$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R103=0,R93,R103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(S$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S103=0,S93,S103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(T$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T103=0,T93,T103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(U$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U103=0,U93,U103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(V$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V103=0,V93,V103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(W$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W103=0,W93,W103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(X$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X103=0,X93,X103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(Y$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y103=0,Y93,Y103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(Z$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z103=0,Z93,Z103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(AA$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA103=0,AA93,AA103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(AB$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB103=0,AB93,AB103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(AC$6>=$G223,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC103=0,AC93,AC103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D224=0,0,IF(L$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L104=0,L94,L104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(M$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M104=0,M94,M104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(N$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N104=0,N94,N104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(O$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O104=0,O94,O104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(P$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P104=0,P94,P104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(Q$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q104=0,Q94,Q104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(R$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R104=0,R94,R104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(S$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S104=0,S94,S104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(T$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T104=0,T94,T104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(U$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U104=0,U94,U104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(V$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V104=0,V94,V104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(W$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W104=0,W94,W104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(X$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X104=0,X94,X104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(Y$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y104=0,Y94,Y104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(Z$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z104=0,Z94,Z104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(AA$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA104=0,AA94,AA104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(AB$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB104=0,AB94,AB104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(AC$6>=$G224,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC104=0,AC94,AC104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$13","v":"Payload Reduction due to Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F227,Allocations!$C$21:$C$28,0),MATCH(C227,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D227=0,0,IF(L$6>=$G227,L207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L177=0,L167,L177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(M$6>=$G227,M207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M177=0,M167,M177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(N$6>=$G227,N207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N177=0,N167,N177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(O$6>=$G227,O207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O177=0,O167,O177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(P$6>=$G227,P207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P177=0,P167,P177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(Q$6>=$G227,Q207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q177=0,Q167,Q177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(R$6>=$G227,R207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R177=0,R167,R177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(S$6>=$G227,S207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S177=0,S167,S177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(T$6>=$G227,T207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T177=0,T167,T177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(U$6>=$G227,U207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U177=0,U167,U177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(V$6>=$G227,V207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V177=0,V167,V177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(W$6>=$G227,W207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W177=0,W167,W177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(X$6>=$G227,X207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X177=0,X167,X177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(Y$6>=$G227,Y207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y177=0,Y167,Y177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(Z$6>=$G227,Z207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z177=0,Z167,Z177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(AA$6>=$G227,AA207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA177=0,AA167,AA177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(AB$6>=$G227,AB207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB177=0,AB167,AB177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(AC$6>=$G227,AC207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC177=0,AC167,AC177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D228=0,0,IF(L$6>=$G228,L208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L178=0,L168,L178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(M$6>=$G228,M208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M178=0,M168,M178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(N$6>=$G228,N208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N178=0,N168,N178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(O$6>=$G228,O208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O178=0,O168,O178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(P$6>=$G228,P208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P178=0,P168,P178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(Q$6>=$G228,Q208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q178=0,Q168,Q178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(R$6>=$G228,R208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R178=0,R168,R178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(S$6>=$G228,S208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S178=0,S168,S178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(T$6>=$G228,T208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T178=0,T168,T178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(U$6>=$G228,U208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U178=0,U168,U178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(V$6>=$G228,V208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V178=0,V168,V178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(W$6>=$G228,W208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W178=0,W168,W178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(X$6>=$G228,X208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X178=0,X168,X178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(Y$6>=$G228,Y208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y178=0,Y168,Y178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(Z$6>=$G228,Z208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z178=0,Z168,Z178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(AA$6>=$G228,AA208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA178=0,AA168,AA178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(AB$6>=$G228,AB208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB178=0,AB168,AB178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(AC$6>=$G228,AC208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC178=0,AC168,AC178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D229=0,0,IF(L$6>=$G229,L209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L179=0,L169,L179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(M$6>=$G229,M209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M179=0,M169,M179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(N$6>=$G229,N209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N179=0,N169,N179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(O$6>=$G229,O209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O179=0,O169,O179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(P$6>=$G229,P209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P179=0,P169,P179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(Q$6>=$G229,Q209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q179=0,Q169,Q179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(R$6>=$G229,R209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R179=0,R169,R179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(S$6>=$G229,S209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S179=0,S169,S179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(T$6>=$G229,T209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T179=0,T169,T179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(U$6>=$G229,U209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U179=0,U169,U179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(V$6>=$G229,V209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V179=0,V169,V179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(W$6>=$G229,W209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W179=0,W169,W179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(X$6>=$G229,X209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X179=0,X169,X179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(Y$6>=$G229,Y209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y179=0,Y169,Y179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(Z$6>=$G229,Z209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z179=0,Z169,Z179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(AA$6>=$G229,AA209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA179=0,AA169,AA179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(AB$6>=$G229,AB209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB179=0,AB169,AB179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(AC$6>=$G229,AC209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC179=0,AC169,AC179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D230=0,0,IF(L$6>=$G230,L210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L180=0,L170,L180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(M$6>=$G230,M210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M180=0,M170,M180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(N$6>=$G230,N210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N180=0,N170,N180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(O$6>=$G230,O210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O180=0,O170,O180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(P$6>=$G230,P210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P180=0,P170,P180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(Q$6>=$G230,Q210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q180=0,Q170,Q180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(R$6>=$G230,R210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R180=0,R170,R180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(S$6>=$G230,S210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S180=0,S170,S180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(T$6>=$G230,T210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T180=0,T170,T180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(U$6>=$G230,U210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U180=0,U170,U180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(V$6>=$G230,V210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V180=0,V170,V180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(W$6>=$G230,W210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W180=0,W170,W180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(X$6>=$G230,X210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X180=0,X170,X180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(Y$6>=$G230,Y210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y180=0,Y170,Y180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(Z$6>=$G230,Z210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z180=0,Z170,Z180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(AA$6>=$G230,AA210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA180=0,AA170,AA180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(AB$6>=$G230,AB210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB180=0,AB170,AB180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(AC$6>=$G230,AC210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC180=0,AC170,AC180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D231=0,0,IF(L$6>=$G231,L211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L181=0,L171,L181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(M$6>=$G231,M211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M181=0,M171,M181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(N$6>=$G231,N211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N181=0,N171,N181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(O$6>=$G231,O211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O181=0,O171,O181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(P$6>=$G231,P211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P181=0,P171,P181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(Q$6>=$G231,Q211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q181=0,Q171,Q181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(R$6>=$G231,R211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R181=0,R171,R181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(S$6>=$G231,S211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S181=0,S171,S181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(T$6>=$G231,T211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T181=0,T171,T181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(U$6>=$G231,U211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U181=0,U171,U181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(V$6>=$G231,V211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V181=0,V171,V181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(W$6>=$G231,W211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W181=0,W171,W181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(X$6>=$G231,X211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X181=0,X171,X181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(Y$6>=$G231,Y211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y181=0,Y171,Y181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(Z$6>=$G231,Z211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z181=0,Z171,Z181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(AA$6>=$G231,AA211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA181=0,AA171,AA181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(AB$6>=$G231,AB211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB181=0,AB171,AB181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(AC$6>=$G231,AC211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC181=0,AC171,AC181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D232=0,0,IF(L$6>=$G232,L212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L182=0,L172,L182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(M$6>=$G232,M212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M182=0,M172,M182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(N$6>=$G232,N212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N182=0,N172,N182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(O$6>=$G232,O212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O182=0,O172,O182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(P$6>=$G232,P212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P182=0,P172,P182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(Q$6>=$G232,Q212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q182=0,Q172,Q182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(R$6>=$G232,R212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R182=0,R172,R182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(S$6>=$G232,S212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S182=0,S172,S182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(T$6>=$G232,T212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T182=0,T172,T182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(U$6>=$G232,U212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U182=0,U172,U182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(V$6>=$G232,V212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V182=0,V172,V182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(W$6>=$G232,W212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W182=0,W172,W182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(X$6>=$G232,X212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X182=0,X172,X182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(Y$6>=$G232,Y212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y182=0,Y172,Y182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(Z$6>=$G232,Z212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z182=0,Z172,Z182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(AA$6>=$G232,AA212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA182=0,AA172,AA182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(AB$6>=$G232,AB212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB182=0,AB172,AB182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(AC$6>=$G232,AC212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC182=0,AC172,AC182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D233=0,0,IF(L$6>=$G233,L213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L183=0,L173,L183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(M$6>=$G233,M213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M183=0,M173,M183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(N$6>=$G233,N213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N183=0,N173,N183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(O$6>=$G233,O213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O183=0,O173,O183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(P$6>=$G233,P213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P183=0,P173,P183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(Q$6>=$G233,Q213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q183=0,Q173,Q183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(R$6>=$G233,R213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R183=0,R173,R183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(S$6>=$G233,S213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S183=0,S173,S183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(T$6>=$G233,T213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T183=0,T173,T183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(U$6>=$G233,U213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U183=0,U173,U183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(V$6>=$G233,V213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V183=0,V173,V183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(W$6>=$G233,W213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W183=0,W173,W183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(X$6>=$G233,X213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X183=0,X173,X183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(Y$6>=$G233,Y213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y183=0,Y173,Y183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(Z$6>=$G233,Z213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z183=0,Z173,Z183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(AA$6>=$G233,AA213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA183=0,AA173,AA183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(AB$6>=$G233,AB213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB183=0,AB173,AB183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(AC$6>=$G233,AC213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC183=0,AC173,AC183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D234=0,0,IF(L$6>=$G234,L214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L184=0,L174,L184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(M$6>=$G234,M214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M184=0,M174,M184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(N$6>=$G234,N214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N184=0,N174,N184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(O$6>=$G234,O214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O184=0,O174,O184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(P$6>=$G234,P214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P184=0,P174,P184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(Q$6>=$G234,Q214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q184=0,Q174,Q184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(R$6>=$G234,R214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R184=0,R174,R184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(S$6>=$G234,S214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S184=0,S174,S184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(T$6>=$G234,T214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T184=0,T174,T184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(U$6>=$G234,U214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U184=0,U174,U184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(V$6>=$G234,V214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V184=0,V174,V184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(W$6>=$G234,W214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W184=0,W174,W184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(X$6>=$G234,X214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X184=0,X174,X184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(Y$6>=$G234,Y214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y184=0,Y174,Y184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(Z$6>=$G234,Z214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z184=0,Z174,Z184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(AA$6>=$G234,AA214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA184=0,AA174,AA184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(AB$6>=$G234,AB214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB184=0,AB174,AB184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(AC$6>=$G234,AC214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC184=0,AC174,AC184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$19","v":"tonne-kilometre"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,0,null,"Dieseltonne-kilometre0"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L237:AC237,$L$6:$AC$6,\">=\"&$G237,$L$6:$AC$6,\"<\"&$G237+Input_General!$E$22),\"Error\")","v":12757500},{"$f":"IFERROR(SUMIFS(L237:AC237,$L$6:$AC$6,\">=\"&$G237,$L$6:$AC$6,\"<\"&$G237+Input_General!$F$22),\"Error\")","v":25515000},null,{"$f":"IF(L$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-L217-L227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*L11,0)","v":2551500},{"$f":"IF(M$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-M217-M227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*M11,0)","v":2551500},{"$f":"IF(N$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-N217-N227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*N11,0)","v":2551500},{"$f":"IF(O$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-O217-O227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*O11,0)","v":2551500},{"$f":"IF(P$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-P217-P227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*P11,0)","v":2551500},{"$f":"IF(Q$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Q217-Q227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Q11,0)","v":2551500},{"$f":"IF(R$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-R217-R227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*R11,0)","v":2551500},{"$f":"IF(S$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-S217-S227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*S11,0)","v":2551500},{"$f":"IF(T$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-T217-T227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*T11,0)","v":2551500},{"$f":"IF(U$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-U217-U227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*U11,0)","v":2551500},{"$f":"IF(V$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-V217-V227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*V11,0)","v":2551500},{"$f":"IF(W$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-W217-W227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*W11,0)","v":2551500},{"$f":"IF(X$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-X217-X227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*X11,0)","v":2551500},{"$f":"IF(Y$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Y217-Y227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Y11,0)","v":2551500},{"$f":"IF(Z$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Z217-Z227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Z11,0)","v":2551500},{"$f":"IF(AA$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AA217-AA227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AA11,0)","v":2551500},{"$f":"IF(AB$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AB217-AB227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AB11,0)","v":2551500},{"$f":"IF(AC$6>=$G237,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AC217-AC227)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AC11,0)","v":2551500},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2023,null,"Dieseltonne-kilometre2023"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L238:AC238,$L$6:$AC$6,\">=\"&$G238,$L$6:$AC$6,\"<\"&$G238+Input_General!$E$22),\"Error\")","v":12757500},{"$f":"IFERROR(SUMIFS(L238:AC238,$L$6:$AC$6,\">=\"&$G238,$L$6:$AC$6,\"<\"&$G238+Input_General!$F$22),\"Error\")","v":25515000},null,{"$f":"IF(L$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-L218-L228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-M218-M228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*M11,0)","v":2551500},{"$f":"IF(N$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-N218-N228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*N11,0)","v":2551500},{"$f":"IF(O$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-O218-O228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*O11,0)","v":2551500},{"$f":"IF(P$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-P218-P228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*P11,0)","v":2551500},{"$f":"IF(Q$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Q218-Q228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Q11,0)","v":2551500},{"$f":"IF(R$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-R218-R228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*R11,0)","v":2551500},{"$f":"IF(S$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-S218-S228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*S11,0)","v":2551500},{"$f":"IF(T$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-T218-T228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*T11,0)","v":2551500},{"$f":"IF(U$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-U218-U228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*U11,0)","v":2551500},{"$f":"IF(V$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-V218-V228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*V11,0)","v":2551500},{"$f":"IF(W$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-W218-W228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*W11,0)","v":2551500},{"$f":"IF(X$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-X218-X228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*X11,0)","v":2551500},{"$f":"IF(Y$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Y218-Y228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Y11,0)","v":2551500},{"$f":"IF(Z$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Z218-Z228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Z11,0)","v":2551500},{"$f":"IF(AA$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AA218-AA228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AA11,0)","v":2551500},{"$f":"IF(AB$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AB218-AB228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AB11,0)","v":2551500},{"$f":"IF(AC$6>=$G238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AC218-AC228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AC11,0)","v":2551500},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2024,null,"Dieseltonne-kilometre2024"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L239:AC239,$L$6:$AC$6,\">=\"&$G239,$L$6:$AC$6,\"<\"&$G239+Input_General!$E$22),\"Error\")","v":12757500},{"$f":"IFERROR(SUMIFS(L239:AC239,$L$6:$AC$6,\">=\"&$G239,$L$6:$AC$6,\"<\"&$G239+Input_General!$F$22),\"Error\")","v":25515000},null,{"$f":"IF(L$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-L219-L229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-M219-M229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-N219-N229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*N11,0)","v":2551500},{"$f":"IF(O$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-O219-O229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*O11,0)","v":2551500},{"$f":"IF(P$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-P219-P229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*P11,0)","v":2551500},{"$f":"IF(Q$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Q219-Q229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Q11,0)","v":2551500},{"$f":"IF(R$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-R219-R229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*R11,0)","v":2551500},{"$f":"IF(S$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-S219-S229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*S11,0)","v":2551500},{"$f":"IF(T$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-T219-T229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*T11,0)","v":2551500},{"$f":"IF(U$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-U219-U229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*U11,0)","v":2551500},{"$f":"IF(V$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-V219-V229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*V11,0)","v":2551500},{"$f":"IF(W$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-W219-W229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*W11,0)","v":2551500},{"$f":"IF(X$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-X219-X229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*X11,0)","v":2551500},{"$f":"IF(Y$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Y219-Y229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Y11,0)","v":2551500},{"$f":"IF(Z$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Z219-Z229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Z11,0)","v":2551500},{"$f":"IF(AA$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AA219-AA229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AA11,0)","v":2551500},{"$f":"IF(AB$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AB219-AB229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AB11,0)","v":2551500},{"$f":"IF(AC$6>=$G239,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AC219-AC229)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AC11,0)","v":2551500},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2025,null,"Dieseltonne-kilometre2025"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L240:AC240,$L$6:$AC$6,\">=\"&$G240,$L$6:$AC$6,\"<\"&$G240+Input_General!$E$22),\"Error\")","v":12757500},{"$f":"IFERROR(SUMIFS(L240:AC240,$L$6:$AC$6,\">=\"&$G240,$L$6:$AC$6,\"<\"&$G240+Input_General!$F$22),\"Error\")","v":25515000},null,{"$f":"IF(L$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-L220-L230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-M220-M230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-N220-N230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*N11,0)","v":0},{"$f":"IF(O$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-O220-O230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*O11,0)","v":2551500},{"$f":"IF(P$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-P220-P230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*P11,0)","v":2551500},{"$f":"IF(Q$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Q220-Q230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Q11,0)","v":2551500},{"$f":"IF(R$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-R220-R230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*R11,0)","v":2551500},{"$f":"IF(S$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-S220-S230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*S11,0)","v":2551500},{"$f":"IF(T$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-T220-T230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*T11,0)","v":2551500},{"$f":"IF(U$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-U220-U230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*U11,0)","v":2551500},{"$f":"IF(V$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-V220-V230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*V11,0)","v":2551500},{"$f":"IF(W$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-W220-W230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*W11,0)","v":2551500},{"$f":"IF(X$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-X220-X230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*X11,0)","v":2551500},{"$f":"IF(Y$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Y220-Y230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Y11,0)","v":2551500},{"$f":"IF(Z$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Z220-Z230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Z11,0)","v":2551500},{"$f":"IF(AA$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AA220-AA230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AA11,0)","v":2551500},{"$f":"IF(AB$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AB220-AB230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AB11,0)","v":2551500},{"$f":"IF(AC$6>=$G240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AC220-AC230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AC11,0)","v":2551500},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2026,null,"Dieseltonne-kilometre2026"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L241:AC241,$L$6:$AC$6,\">=\"&$G241,$L$6:$AC$6,\"<\"&$G241+Input_General!$E$22),\"Error\")","v":12757500},{"$f":"IFERROR(SUMIFS(L241:AC241,$L$6:$AC$6,\">=\"&$G241,$L$6:$AC$6,\"<\"&$G241+Input_General!$F$22),\"Error\")","v":25515000},null,{"$f":"IF(L$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-L221-L231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-M221-M231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-N221-N231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*N11,0)","v":0},{"$f":"IF(O$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-O221-O231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*O11,0)","v":0},{"$f":"IF(P$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-P221-P231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*P11,0)","v":2551500},{"$f":"IF(Q$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Q221-Q231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Q11,0)","v":2551500},{"$f":"IF(R$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-R221-R231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*R11,0)","v":2551500},{"$f":"IF(S$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-S221-S231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*S11,0)","v":2551500},{"$f":"IF(T$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-T221-T231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*T11,0)","v":2551500},{"$f":"IF(U$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-U221-U231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*U11,0)","v":2551500},{"$f":"IF(V$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-V221-V231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*V11,0)","v":2551500},{"$f":"IF(W$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-W221-W231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*W11,0)","v":2551500},{"$f":"IF(X$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-X221-X231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*X11,0)","v":2551500},{"$f":"IF(Y$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Y221-Y231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Y11,0)","v":2551500},{"$f":"IF(Z$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Z221-Z231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Z11,0)","v":2551500},{"$f":"IF(AA$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AA221-AA231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AA11,0)","v":2551500},{"$f":"IF(AB$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AB221-AB231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AB11,0)","v":2551500},{"$f":"IF(AC$6>=$G241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AC221-AC231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AC11,0)","v":2551500},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2027,null,"Dieseltonne-kilometre2027"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L242:AC242,$L$6:$AC$6,\">=\"&$G242,$L$6:$AC$6,\"<\"&$G242+Input_General!$E$22),\"Error\")","v":12757500},{"$f":"IFERROR(SUMIFS(L242:AC242,$L$6:$AC$6,\">=\"&$G242,$L$6:$AC$6,\"<\"&$G242+Input_General!$F$22),\"Error\")","v":25515000},null,{"$f":"IF(L$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-L222-L232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-M222-M232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-N222-N232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*N11,0)","v":0},{"$f":"IF(O$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-O222-O232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*O11,0)","v":0},{"$f":"IF(P$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-P222-P232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*P11,0)","v":0},{"$f":"IF(Q$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Q222-Q232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Q11,0)","v":2551500},{"$f":"IF(R$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-R222-R232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*R11,0)","v":2551500},{"$f":"IF(S$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-S222-S232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*S11,0)","v":2551500},{"$f":"IF(T$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-T222-T232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*T11,0)","v":2551500},{"$f":"IF(U$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-U222-U232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*U11,0)","v":2551500},{"$f":"IF(V$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-V222-V232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*V11,0)","v":2551500},{"$f":"IF(W$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-W222-W232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*W11,0)","v":2551500},{"$f":"IF(X$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-X222-X232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*X11,0)","v":2551500},{"$f":"IF(Y$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Y222-Y232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Y11,0)","v":2551500},{"$f":"IF(Z$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Z222-Z232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Z11,0)","v":2551500},{"$f":"IF(AA$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AA222-AA232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AA11,0)","v":2551500},{"$f":"IF(AB$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AB222-AB232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AB11,0)","v":2551500},{"$f":"IF(AC$6>=$G242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AC222-AC232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AC11,0)","v":2551500},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2028,null,"Dieseltonne-kilometre2028"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L243:AC243,$L$6:$AC$6,\">=\"&$G243,$L$6:$AC$6,\"<\"&$G243+Input_General!$E$22),\"Error\")","v":12757500},{"$f":"IFERROR(SUMIFS(L243:AC243,$L$6:$AC$6,\">=\"&$G243,$L$6:$AC$6,\"<\"&$G243+Input_General!$F$22),\"Error\")","v":25515000},null,{"$f":"IF(L$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-L223-L233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-M223-M233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-N223-N233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*N11,0)","v":0},{"$f":"IF(O$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-O223-O233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*O11,0)","v":0},{"$f":"IF(P$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-P223-P233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*P11,0)","v":0},{"$f":"IF(Q$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Q223-Q233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Q11,0)","v":0},{"$f":"IF(R$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-R223-R233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*R11,0)","v":2551500},{"$f":"IF(S$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-S223-S233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*S11,0)","v":2551500},{"$f":"IF(T$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-T223-T233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*T11,0)","v":2551500},{"$f":"IF(U$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-U223-U233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*U11,0)","v":2551500},{"$f":"IF(V$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-V223-V233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*V11,0)","v":2551500},{"$f":"IF(W$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-W223-W233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*W11,0)","v":2551500},{"$f":"IF(X$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-X223-X233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*X11,0)","v":2551500},{"$f":"IF(Y$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Y223-Y233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Y11,0)","v":2551500},{"$f":"IF(Z$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Z223-Z233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Z11,0)","v":2551500},{"$f":"IF(AA$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AA223-AA233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AA11,0)","v":2551500},{"$f":"IF(AB$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AB223-AB233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AB11,0)","v":2551500},{"$f":"IF(AC$6>=$G243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AC223-AC233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AC11,0)","v":2551500},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2029,null,"Dieseltonne-kilometre2029"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L244:AC244,$L$6:$AC$6,\">=\"&$G244,$L$6:$AC$6,\"<\"&$G244+Input_General!$E$22),\"Error\")","v":12757500},{"$f":"IFERROR(SUMIFS(L244:AC244,$L$6:$AC$6,\">=\"&$G244,$L$6:$AC$6,\"<\"&$G244+Input_General!$F$22),\"Error\")","v":25515000},null,{"$f":"IF(L$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-L224-L234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-M224-M234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-N224-N234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*N11,0)","v":0},{"$f":"IF(O$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-O224-O234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*O11,0)","v":0},{"$f":"IF(P$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-P224-P234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*P11,0)","v":0},{"$f":"IF(Q$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Q224-Q234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Q11,0)","v":0},{"$f":"IF(R$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-R224-R234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*R11,0)","v":0},{"$f":"IF(S$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-S224-S234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*S11,0)","v":2551500},{"$f":"IF(T$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-T224-T234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*T11,0)","v":2551500},{"$f":"IF(U$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-U224-U234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*U11,0)","v":2551500},{"$f":"IF(V$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-V224-V234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*V11,0)","v":2551500},{"$f":"IF(W$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-W224-W234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*W11,0)","v":2551500},{"$f":"IF(X$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-X224-X234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*X11,0)","v":2551500},{"$f":"IF(Y$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Y224-Y234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Y11,0)","v":2551500},{"$f":"IF(Z$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Z224-Z234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Z11,0)","v":2551500},{"$f":"IF(AA$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AA224-AA234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AA11,0)","v":2551500},{"$f":"IF(AB$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AB224-AB234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AB11,0)","v":2551500},{"$f":"IF(AC$6>=$G244,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AC224-AC234)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AC11,0)","v":2551500},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2030,null,"Dieseltonne-kilometre2030"]
[]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I260+I714","v":585643.3903514347},1116161.1140095305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C247","v":"TCO"},null,2023,null,"DieselTCO2023"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},588292.84795155679,1116374.2075644513,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C248","v":"TCO"},null,2024,null,"DieselTCO2024"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},589706.18300993566,1116655.4901407966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2025,null,"DieselTCO2025"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},587353.64087912743,1111869.3645055383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2026,null,"DieselTCO2026"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},584984.89047359093,1107067.0305955517,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2027,null,"DieselTCO2027"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},583172.84884819365,1103394.3225205722,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2028,null,"DieselTCO2028"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},581344.59894806787,1099705.4061708641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2029,null,"DieselTCO2029"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},580645.97488294926,1098291.9497658983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2030,null,"DieselTCO2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7","v":"CAPEX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I270-I280","v":73800},{"$f":"J270-J280","v":84600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2023,null,"DieselTotal CAPEX reduced by Residual Value2023"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I271-I281","v":73800},84600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2024,null,"DieselTotal CAPEX reduced by Residual Value2024"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},74925,86850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2025,null,"DieselTotal CAPEX reduced by Residual Value2025"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},74925,86850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2026,null,"DieselTotal CAPEX reduced by Residual Value2026"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},74925,86850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2027,null,"DieselTotal CAPEX reduced by Residual Value2027"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},74925,86850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,{"$f":"G265","v":2028},null,{"$f":"AE265&AF265&AH265","v":"DieselTotal CAPEX reduced by Residual Value2028"}]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},74925,86850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2029,null,"DieselTotal CAPEX reduced by Residual Value2029"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},74925,86850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2030,null,"DieselTotal CAPEX reduced by Residual Value2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,0,null,"DieselTotal CAPEX0"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L270:AC270,$L$6:$AC$6,\">=\"&$G270,$L$6:$AC$6,\"<\"&$G270+Input_General!$E$22),\"Error\")","v":87000},{"$f":"IFERROR(SUMIFS(L270:AC270,$L$6:$AC$6,\">=\"&$G270,$L$6:$AC$6,\"<\"&$G270+Input_General!$F$22),\"Error\")","v":87000},null,{"$f":"L300+L310+L701","v":87000},{"$f":"M300+M310+M701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2023,null,"DieselTotal CAPEX2023"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L271:AC271,$L$6:$AC$6,\">=\"&$G271,$L$6:$AC$6,\"<\"&$G271+Input_General!$E$22),\"Error\")","v":87000},{"$f":"IFERROR(SUMIFS(L271:AC271,$L$6:$AC$6,\">=\"&$G271,$L$6:$AC$6,\"<\"&$G271+Input_General!$F$22),\"Error\")","v":87000},null,{"$f":"L301+L311+L702","v":0},87000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2024,null,"DieselTotal CAPEX2024"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L272:AC272,$L$6:$AC$6,\">=\"&$G272,$L$6:$AC$6,\"<\"&$G272+Input_General!$E$22),\"Error\")","v":89500},{"$f":"IFERROR(SUMIFS(L272:AC272,$L$6:$AC$6,\">=\"&$G272,$L$6:$AC$6,\"<\"&$G272+Input_General!$F$22),\"Error\")","v":89500},null,{"$f":"L302+L312+L703","v":0},0,89500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2025,null,"DieselTotal CAPEX2025"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L273:AC273,$L$6:$AC$6,\">=\"&$G273,$L$6:$AC$6,\"<\"&$G273+Input_General!$E$22),\"Error\")","v":89500},{"$f":"IFERROR(SUMIFS(L273:AC273,$L$6:$AC$6,\">=\"&$G273,$L$6:$AC$6,\"<\"&$G273+Input_General!$F$22),\"Error\")","v":89500},null,{"$f":"L303+L313+L704","v":0},0,0,89500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2026,null,"DieselTotal CAPEX2026"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L274:AC274,$L$6:$AC$6,\">=\"&$G274,$L$6:$AC$6,\"<\"&$G274+Input_General!$E$22),\"Error\")","v":89500},{"$f":"IFERROR(SUMIFS(L274:AC274,$L$6:$AC$6,\">=\"&$G274,$L$6:$AC$6,\"<\"&$G274+Input_General!$F$22),\"Error\")","v":89500},null,{"$f":"L304+L314+L705","v":0},0,0,0,89500,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2027,null,"DieselTotal CAPEX2027"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L275:AC275,$L$6:$AC$6,\">=\"&$G275,$L$6:$AC$6,\"<\"&$G275+Input_General!$E$22),\"Error\")","v":89500},{"$f":"IFERROR(SUMIFS(L275:AC275,$L$6:$AC$6,\">=\"&$G275,$L$6:$AC$6,\"<\"&$G275+Input_General!$F$22),\"Error\")","v":89500},null,{"$f":"L305+L315+L706","v":0},0,0,0,0,89500,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2028,null,"DieselTotal CAPEX2028"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L276:AC276,$L$6:$AC$6,\">=\"&$G276,$L$6:$AC$6,\"<\"&$G276+Input_General!$E$22),\"Error\")","v":89500},{"$f":"IFERROR(SUMIFS(L276:AC276,$L$6:$AC$6,\">=\"&$G276,$L$6:$AC$6,\"<\"&$G276+Input_General!$F$22),\"Error\")","v":89500},null,{"$f":"L306+L316+L707","v":0},0,0,0,0,0,89500,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2029,null,"DieselTotal CAPEX2029"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L277:AC277,$L$6:$AC$6,\">=\"&$G277,$L$6:$AC$6,\"<\"&$G277+Input_General!$E$22),\"Error\")","v":89500},{"$f":"IFERROR(SUMIFS(L277:AC277,$L$6:$AC$6,\">=\"&$G277,$L$6:$AC$6,\"<\"&$G277+Input_General!$F$22),\"Error\")","v":89500},null,{"$f":"L307+L317+L708","v":0},0,0,0,0,0,0,89500,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2030,null,"DieselTotal CAPEX2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,0,null,"DieselTotal Residual Value0"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"I320","v":13200},{"$f":"J320","v":2400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2023,null,"DieselTotal Residual Value2023"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"I321","v":13200},2400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2024,null,"DieselTotal Residual Value2024"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},14575,2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2025,null,"DieselTotal Residual Value2025"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},14575,2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2026,null,"DieselTotal Residual Value2026"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},14575,2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2027,null,"DieselTotal Residual Value2027"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},14575,2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2028,null,"DieselTotal Residual Value2028"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},14575,2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2029,null,"DieselTotal Residual Value2029"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},14575,2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2030,null,"DieselTotal Residual Value2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,0,null,"DieselTotal original cost of vehicle at purchase0"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L290:AC290,$L$6:$AC$6,\">=\"&$G290,$L$6:$AC$6,\"<\"&$G290+Input_General!$E$22),\"Error\")","v":87000},{"$f":"IFERROR(SUMIFS(L290:AC290,$L$6:$AC$6,\">=\"&$G290,$L$6:$AC$6,\"<\"&$G290+Input_General!$F$22),\"Error\")","v":87000},null,{"$f":"L300+L333+L374+L415+L456+L497+L538+L579+L620+L661","v":87000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2023,null,"DieselTotal original cost of vehicle at purchase2023"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L291:AC291,$L$6:$AC$6,\">=\"&$G291,$L$6:$AC$6,\"<\"&$G291+Input_General!$E$22),\"Error\")","v":87000},{"$f":"IFERROR(SUMIFS(L291:AC291,$L$6:$AC$6,\">=\"&$G291,$L$6:$AC$6,\"<\"&$G291+Input_General!$F$22),\"Error\")","v":87000},null,{"$f":"L301+L334+L375+L416+L457+L498+L539+L580+L621+L662","v":0},87000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2024,null,"DieselTotal original cost of vehicle at purchase2024"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L292:AC292,$L$6:$AC$6,\">=\"&$G292,$L$6:$AC$6,\"<\"&$G292+Input_General!$E$22),\"Error\")","v":89500},{"$f":"IFERROR(SUMIFS(L292:AC292,$L$6:$AC$6,\">=\"&$G292,$L$6:$AC$6,\"<\"&$G292+Input_General!$F$22),\"Error\")","v":89500},null,{"$f":"L302+L335+L376+L417+L458+L499+L540+L581+L622+L663","v":0},0,89500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2025,null,"DieselTotal original cost of vehicle at purchase2025"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L293:AC293,$L$6:$AC$6,\">=\"&$G293,$L$6:$AC$6,\"<\"&$G293+Input_General!$E$22),\"Error\")","v":89500},{"$f":"IFERROR(SUMIFS(L293:AC293,$L$6:$AC$6,\">=\"&$G293,$L$6:$AC$6,\"<\"&$G293+Input_General!$F$22),\"Error\")","v":89500},null,{"$f":"L303+L336+L377+L418+L459+L500+L541+L582+L623+L664","v":0},0,0,89500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2026,null,"DieselTotal original cost of vehicle at purchase2026"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L294:AC294,$L$6:$AC$6,\">=\"&$G294,$L$6:$AC$6,\"<\"&$G294+Input_General!$E$22),\"Error\")","v":89500},{"$f":"IFERROR(SUMIFS(L294:AC294,$L$6:$AC$6,\">=\"&$G294,$L$6:$AC$6,\"<\"&$G294+Input_General!$F$22),\"Error\")","v":89500},null,{"$f":"L304+L337+L378+L419+L460+L501+L542+L583+L624+L665","v":0},0,0,0,89500,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2027,null,"DieselTotal original cost of vehicle at purchase2027"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L295:AC295,$L$6:$AC$6,\">=\"&$G295,$L$6:$AC$6,\"<\"&$G295+Input_General!$E$22),\"Error\")","v":89500},{"$f":"IFERROR(SUMIFS(L295:AC295,$L$6:$AC$6,\">=\"&$G295,$L$6:$AC$6,\"<\"&$G295+Input_General!$F$22),\"Error\")","v":89500},null,{"$f":"L305+L338+L379+L420+L461+L502+L543+L584+L625+L666","v":0},0,0,0,0,89500,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2028,null,"DieselTotal original cost of vehicle at purchase2028"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L296:AC296,$L$6:$AC$6,\">=\"&$G296,$L$6:$AC$6,\"<\"&$G296+Input_General!$E$22),\"Error\")","v":89500},{"$f":"IFERROR(SUMIFS(L296:AC296,$L$6:$AC$6,\">=\"&$G296,$L$6:$AC$6,\"<\"&$G296+Input_General!$F$22),\"Error\")","v":89500},null,{"$f":"L306+L339+L380+L421+L462+L503+L544+L585+L626+L667","v":0},0,0,0,0,0,89500,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2029,null,"DieselTotal original cost of vehicle at purchase2029"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L297:AC297,$L$6:$AC$6,\">=\"&$G297,$L$6:$AC$6,\"<\"&$G297+Input_General!$E$22),\"Error\")","v":89500},{"$f":"IFERROR(SUMIFS(L297:AC297,$L$6:$AC$6,\">=\"&$G297,$L$6:$AC$6,\"<\"&$G297+Input_General!$F$22),\"Error\")","v":89500},null,{"$f":"L307+L340+L381+L422+L463+L504+L545+L586+L627+L668","v":0},0,0,0,0,0,0,89500,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2030,null,"DieselTotal original cost of vehicle at purchase2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$7","v":"CAPEX Truck without Powertrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,0,null,"DieselCAPEX Truck without Powertrain0"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L300:AC300,$L$6:$AC$6,\">=\"&$G300,$L$6:$AC$6,\"<\"&$G300+Input_General!$E$22),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(SUMIFS(L300:AC300,$L$6:$AC$6,\">=\"&$G300,$L$6:$AC$6,\"<\"&$G300+Input_General!$F$22),\"Error\")","v":62999.999999999993},null,{"$f":"IFERROR(IF($G300=L$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(IF($G300=M$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=N$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=O$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=P$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=R$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=S$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=T$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=U$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=V$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=W$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=X$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2023,null,"DieselCAPEX Truck without Powertrain2023"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L301:AC301,$L$6:$AC$6,\">=\"&$G301,$L$6:$AC$6,\"<\"&$G301+Input_General!$E$22),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(SUMIFS(L301:AC301,$L$6:$AC$6,\">=\"&$G301,$L$6:$AC$6,\"<\"&$G301+Input_General!$F$22),\"Error\")","v":62999.999999999993},null,{"$f":"IFERROR(IF($G301=L$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=M$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(IF($G301=N$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=O$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=P$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=R$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=S$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=T$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=U$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=V$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=W$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=X$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2024,null,"DieselCAPEX Truck without Powertrain2024"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L302:AC302,$L$6:$AC$6,\">=\"&$G302,$L$6:$AC$6,\"<\"&$G302+Input_General!$E$22),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(SUMIFS(L302:AC302,$L$6:$AC$6,\">=\"&$G302,$L$6:$AC$6,\"<\"&$G302+Input_General!$F$22),\"Error\")","v":62999.999999999993},null,{"$f":"IFERROR(IF($G302=L$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=M$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=N$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(IF($G302=O$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=P$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=R$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=S$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=T$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=U$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=V$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=W$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=X$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2025,null,"DieselCAPEX Truck without Powertrain2025"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L303:AC303,$L$6:$AC$6,\">=\"&$G303,$L$6:$AC$6,\"<\"&$G303+Input_General!$E$22),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(SUMIFS(L303:AC303,$L$6:$AC$6,\">=\"&$G303,$L$6:$AC$6,\"<\"&$G303+Input_General!$F$22),\"Error\")","v":62999.999999999993},null,{"$f":"IFERROR(IF($G303=L$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=M$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=N$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=O$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(IF($G303=P$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=R$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=S$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=T$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=U$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=V$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=W$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=X$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2026,null,"DieselCAPEX Truck without Powertrain2026"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L304:AC304,$L$6:$AC$6,\">=\"&$G304,$L$6:$AC$6,\"<\"&$G304+Input_General!$E$22),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(SUMIFS(L304:AC304,$L$6:$AC$6,\">=\"&$G304,$L$6:$AC$6,\"<\"&$G304+Input_General!$F$22),\"Error\")","v":62999.999999999993},null,{"$f":"IFERROR(IF($G304=L$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=M$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=N$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=O$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=P$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(IF($G304=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=R$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=S$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=T$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=U$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=V$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=W$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=X$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2027,null,"DieselCAPEX Truck without Powertrain2027"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L305:AC305,$L$6:$AC$6,\">=\"&$G305,$L$6:$AC$6,\"<\"&$G305+Input_General!$E$22),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(SUMIFS(L305:AC305,$L$6:$AC$6,\">=\"&$G305,$L$6:$AC$6,\"<\"&$G305+Input_General!$F$22),\"Error\")","v":62999.999999999993},null,{"$f":"IFERROR(IF($G305=L$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=M$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=N$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=O$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=P$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(IF($G305=R$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=S$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=T$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=U$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=V$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=W$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=X$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2028,null,"DieselCAPEX Truck without Powertrain2028"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L306:AC306,$L$6:$AC$6,\">=\"&$G306,$L$6:$AC$6,\"<\"&$G306+Input_General!$E$22),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(SUMIFS(L306:AC306,$L$6:$AC$6,\">=\"&$G306,$L$6:$AC$6,\"<\"&$G306+Input_General!$F$22),\"Error\")","v":62999.999999999993},null,{"$f":"IFERROR(IF($G306=L$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=M$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=N$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=O$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=P$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=R$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(IF($G306=S$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=T$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=U$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=V$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=W$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=X$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2029,null,"DieselCAPEX Truck without Powertrain2029"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L307:AC307,$L$6:$AC$6,\">=\"&$G307,$L$6:$AC$6,\"<\"&$G307+Input_General!$E$22),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(SUMIFS(L307:AC307,$L$6:$AC$6,\">=\"&$G307,$L$6:$AC$6,\"<\"&$G307+Input_General!$F$22),\"Error\")","v":62999.999999999993},null,{"$f":"IFERROR(IF($G307=L$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=M$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=N$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=O$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=P$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=R$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=S$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(IF($G307=T$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=U$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=V$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=W$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=X$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2030,null,"DieselCAPEX Truck without Powertrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$20","v":"CAPEX Powertrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,0,null,"DieselCAPEX Powertrain0"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L310:AC310,$L$6:$AC$6,\">=\"&$G310,$L$6:$AC$6,\"<\"&$G300+Input_General!$E$22),\"Error\")","v":24000},{"$f":"IFERROR(SUMIFS(L310:AC310,$L$6:$AC$6,\">=\"&$G310,$L$6:$AC$6,\"<\"&$G310+Input_General!$F$22),\"Error\")","v":24000},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G310,$E333:$E698,$C310)","v":0},24000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2023,null,"DieselCAPEX Powertrain2023"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L311:AC311,$L$6:$AC$6,\">=\"&$G311,$L$6:$AC$6,\"<\"&$G301+Input_General!$E$22),\"Error\")","v":24000},{"$f":"IFERROR(SUMIFS(L311:AC311,$L$6:$AC$6,\">=\"&$G311,$L$6:$AC$6,\"<\"&$G311+Input_General!$F$22),\"Error\")","v":24000},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G311,$E333:$E698,$C311)","v":0},0,24000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2024,null,"DieselCAPEX Powertrain2024"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L312:AC312,$L$6:$AC$6,\">=\"&$G312,$L$6:$AC$6,\"<\"&$G302+Input_General!$E$22),\"Error\")","v":26500},{"$f":"IFERROR(SUMIFS(L312:AC312,$L$6:$AC$6,\">=\"&$G312,$L$6:$AC$6,\"<\"&$G312+Input_General!$F$22),\"Error\")","v":26500},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G312,$E333:$E698,$C312)","v":0},0,0,26500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2025,null,"DieselCAPEX Powertrain2025"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L313:AC313,$L$6:$AC$6,\">=\"&$G313,$L$6:$AC$6,\"<\"&$G303+Input_General!$E$22),\"Error\")","v":26500},{"$f":"IFERROR(SUMIFS(L313:AC313,$L$6:$AC$6,\">=\"&$G313,$L$6:$AC$6,\"<\"&$G313+Input_General!$F$22),\"Error\")","v":26500},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G313,$E333:$E698,$C313)","v":0},0,0,0,26500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2026,null,"DieselCAPEX Powertrain2026"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L314:AC314,$L$6:$AC$6,\">=\"&$G314,$L$6:$AC$6,\"<\"&$G304+Input_General!$E$22),\"Error\")","v":26500},{"$f":"IFERROR(SUMIFS(L314:AC314,$L$6:$AC$6,\">=\"&$G314,$L$6:$AC$6,\"<\"&$G314+Input_General!$F$22),\"Error\")","v":26500},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G314,$E333:$E698,$C314)","v":0},0,0,0,0,26500,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2027,null,"DieselCAPEX Powertrain2027"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L315:AC315,$L$6:$AC$6,\">=\"&$G315,$L$6:$AC$6,\"<\"&$G305+Input_General!$E$22),\"Error\")","v":26500},{"$f":"IFERROR(SUMIFS(L315:AC315,$L$6:$AC$6,\">=\"&$G315,$L$6:$AC$6,\"<\"&$G315+Input_General!$F$22),\"Error\")","v":26500},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G315,$E333:$E698,$C315)","v":0},0,0,0,0,0,26500,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2028,null,"DieselCAPEX Powertrain2028"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L316:AC316,$L$6:$AC$6,\">=\"&$G316,$L$6:$AC$6,\"<\"&$G306+Input_General!$E$22),\"Error\")","v":26500},{"$f":"IFERROR(SUMIFS(L316:AC316,$L$6:$AC$6,\">=\"&$G316,$L$6:$AC$6,\"<\"&$G316+Input_General!$F$22),\"Error\")","v":26500},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G316,$E333:$E698,$C316)","v":0},0,0,0,0,0,0,26500,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2029,null,"DieselCAPEX Powertrain2029"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L317:AC317,$L$6:$AC$6,\">=\"&$G317,$L$6:$AC$6,\"<\"&$G307+Input_General!$E$22),\"Error\")","v":26500},{"$f":"IFERROR(SUMIFS(L317:AC317,$L$6:$AC$6,\">=\"&$G317,$L$6:$AC$6,\"<\"&$G317+Input_General!$F$22),\"Error\")","v":26500},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G317,$E333:$E698,$C317)","v":0},0,0,0,0,0,0,0,26500,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2030,null,"DieselCAPEX Powertrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!E20","v":"Residual Value Powertrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I343,I363,I384,I404,I425,I445,I466,I486,I507,I527,I548,I568,I589,I609,I630,I650,I671,I691)","v":13200},{"$f":"SUM(J343,J363,J384,J404,J425,J445,J466,J486,J507,J527,J548,J568,J589,J609,J630,J650,J671,J691)","v":2400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C320","v":"Residual Value of Powertrain"},null,2023,null,"DieselResidual Value of Powertrain2023"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I344,I364,I385,I405,I426,I446,I467,I487,I508,I528,I549,I569,I590,I610,I631,I651,I672,I692)","v":13200},2400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2024,null,"DieselResidual Value of Powertrain2024"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I345,I365,I386,I406,I427,I447,I468,I488,I509,I529,I550,I570,I591,I611,I632,I652,I673,I693)","v":14575},2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2025,null,"DieselResidual Value of Powertrain2025"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I346,I366,I387,I407,I428,I448,I469,I489,I510,I530,I551,I571,I592,I612,I633,I653,I674,I694)","v":14575},2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2026,null,"DieselResidual Value of Powertrain2026"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I347,I367,I388,I408,I429,I449,I470,I490,I511,I531,I552,I572,I593,I613,I634,I654,I675,I695)","v":14575},2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2027,null,"DieselResidual Value of Powertrain2027"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I348,I368,I389,I409,I430,I450,I471,I491,I512,I532,I553,I573,I594,I614,I635,I655,I676,I696)","v":14575},2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2028,null,"DieselResidual Value of Powertrain2028"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I349,I369,I390,I410,I431,I451,I472,I492,I513,I533,I554,I574,I595,I615,I636,I656,I677,I697)","v":14575},2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2029,null,"DieselResidual Value of Powertrain2029"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I350,I370,I391,I411,I432,I452,I473,I493,I514,I534,I555,I575,I596,I616,I637,I657,I678,I698)","v":14575},2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2030,null,"DieselResidual Value of Powertrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" & \"&Terms!$D$11&\" of \"&Terms!$E$20&\" components\"","v":"CAPEX & Residual Value of Powertrain components"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G329","v":0},null,{"$f":"AE329&AF329&AH329","v":"Diesel0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$8","v":"CAPEX Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,0,null,"DieselCAPEX Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F333,Allocations!$C$21:$C$28,0),MATCH(C333,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L333:AC333,$L$6:$AC$6,\">=\"&$G333,$L$6:$AC$6,\"<\"&$G333+Input_General!$E$22),\"Error\")","v":24000},{"$f":"IFERROR(SUMIFS(L333:AC333,$L$6:$AC$6,\">=\"&$G333,$L$6:$AC$6,\"<\"&$G333+Input_General!$F$22),\"Error\")","v":24000},0,{"$f":"IFERROR(IF($G333=L$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":24000},{"$f":"IFERROR(IF($G333=M$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=N$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=O$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=P$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=R$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=S$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=T$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=U$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=V$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=W$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=X$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2023,null,"DieselCAPEX Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L334:AC334,$L$6:$AC$6,\">=\"&$G334,$L$6:$AC$6,\"<\"&$G334+Input_General!$E$22),\"Error\")","v":24000},{"$f":"IFERROR(SUMIFS(L334:AC334,$L$6:$AC$6,\">=\"&$G334,$L$6:$AC$6,\"<\"&$G334+Input_General!$F$22),\"Error\")","v":24000},0,{"$f":"IFERROR(IF($G334=L$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=M$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":24000},{"$f":"IFERROR(IF($G334=N$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=O$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=P$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=R$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=S$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=T$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=U$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=V$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=W$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=X$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2024,null,"DieselCAPEX Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L335:AC335,$L$6:$AC$6,\">=\"&$G335,$L$6:$AC$6,\"<\"&$G335+Input_General!$E$22),\"Error\")","v":26500},{"$f":"IFERROR(SUMIFS(L335:AC335,$L$6:$AC$6,\">=\"&$G335,$L$6:$AC$6,\"<\"&$G335+Input_General!$F$22),\"Error\")","v":26500},0,{"$f":"IFERROR(IF($G335=L$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=M$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=N$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":26500},{"$f":"IFERROR(IF($G335=O$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=P$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=R$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=S$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=T$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=U$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=V$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=W$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=X$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2025,null,"DieselCAPEX Diesel Drivetrain2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L336:AC336,$L$6:$AC$6,\">=\"&$G336,$L$6:$AC$6,\"<\"&$G336+Input_General!$E$22),\"Error\")","v":26500},{"$f":"IFERROR(SUMIFS(L336:AC336,$L$6:$AC$6,\">=\"&$G336,$L$6:$AC$6,\"<\"&$G336+Input_General!$F$22),\"Error\")","v":26500},0,{"$f":"IFERROR(IF($G336=L$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=M$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=N$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=O$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":26500},{"$f":"IFERROR(IF($G336=P$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=R$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=S$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=T$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=U$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=V$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=W$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=X$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2026,null,"DieselCAPEX Diesel Drivetrain2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L337:AC337,$L$6:$AC$6,\">=\"&$G337,$L$6:$AC$6,\"<\"&$G337+Input_General!$E$22),\"Error\")","v":26500},{"$f":"IFERROR(SUMIFS(L337:AC337,$L$6:$AC$6,\">=\"&$G337,$L$6:$AC$6,\"<\"&$G337+Input_General!$F$22),\"Error\")","v":26500},0,{"$f":"IFERROR(IF($G337=L$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=M$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=N$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=O$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=P$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":26500},{"$f":"IFERROR(IF($G337=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=R$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=S$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=T$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=U$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=V$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=W$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=X$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2027,null,"DieselCAPEX Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L338:AC338,$L$6:$AC$6,\">=\"&$G338,$L$6:$AC$6,\"<\"&$G338+Input_General!$E$22),\"Error\")","v":26500},{"$f":"IFERROR(SUMIFS(L338:AC338,$L$6:$AC$6,\">=\"&$G338,$L$6:$AC$6,\"<\"&$G338+Input_General!$F$22),\"Error\")","v":26500},0,{"$f":"IFERROR(IF($G338=L$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=M$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=N$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=O$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=P$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":26500},{"$f":"IFERROR(IF($G338=R$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=S$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=T$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=U$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=V$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=W$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=X$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2028,null,"DieselCAPEX Diesel Drivetrain2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L339:AC339,$L$6:$AC$6,\">=\"&$G339,$L$6:$AC$6,\"<\"&$G339+Input_General!$E$22),\"Error\")","v":26500},{"$f":"IFERROR(SUMIFS(L339:AC339,$L$6:$AC$6,\">=\"&$G339,$L$6:$AC$6,\"<\"&$G339+Input_General!$F$22),\"Error\")","v":26500},0,{"$f":"IFERROR(IF($G339=L$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=M$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=N$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=O$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=P$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=R$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":26500},{"$f":"IFERROR(IF($G339=S$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=T$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=U$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=V$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=W$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=X$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2029,null,"DieselCAPEX Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L340:AC340,$L$6:$AC$6,\">=\"&$G340,$L$6:$AC$6,\"<\"&$G340+Input_General!$E$22),\"Error\")","v":26500},{"$f":"IFERROR(SUMIFS(L340:AC340,$L$6:$AC$6,\">=\"&$G340,$L$6:$AC$6,\"<\"&$G340+Input_General!$F$22),\"Error\")","v":26500},0,{"$f":"IFERROR(IF($G340=L$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=M$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=N$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=O$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=P$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=R$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=S$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":26500},{"$f":"IFERROR(IF($G340=T$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=U$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=V$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=W$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=X$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2030,null,"DieselCAPEX Diesel Drivetrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$8","v":"Residual Value Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,0,null,"DieselResidual Value Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F343,Allocations!$C$21:$C$28,0),MATCH(C343,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G343-1+Input_General!$E$22,$K343:$AC343),I333*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":13200},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G343-1+Input_General!$F$22,$K343:$AC343),I333*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":2400},0,{"$f":"IF(K343=0,IF(OR(K343>0,L333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":21840},{"$f":"IF(L343=0,IF(OR(L343>0,M333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":19680},{"$f":"IF(M343=0,IF(OR(M343>0,N333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":17520},{"$f":"IF(N343=0,IF(OR(N343>0,O333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":15360},{"$f":"IF(O343=0,IF(OR(O343>0,P333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":13200},{"$f":"IF(P343=0,IF(OR(P343>0,Q333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":11040},{"$f":"IF(Q343=0,IF(OR(Q343>0,R333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":8880},{"$f":"IF(R343=0,IF(OR(R343>0,S333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":6720},{"$f":"IF(S343=0,IF(OR(S343>0,T333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":4560},{"$f":"IF(T343=0,IF(OR(T343>0,U333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":2400},{"$f":"IF(U343=0,IF(OR(U343>0,V333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":240},{"$f":"IF(V343=0,IF(OR(V343>0,W333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0.01},{"$f":"IF(W343=0,IF(OR(W343>0,X333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0.01},{"$f":"IF(X343=0,IF(OR(X343>0,Y333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0.01},{"$f":"IF(Y343=0,IF(OR(Y343>0,Z333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0.01},{"$f":"IF(Z343=0,IF(OR(Z343>0,AA333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0.01},{"$f":"IF(AA343=0,IF(OR(AA343>0,AB333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0.01},{"$f":"IF(AB343=0,IF(OR(AB343>0,AC333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB343-($J333*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0.01},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2023,null,"DieselResidual Value Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G344-1+Input_General!$E$22,$K344:$AC344),I334*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":13200},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G344-1+Input_General!$F$22,$K344:$AC344),I334*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":2400},0,{"$f":"IF(K344=0,IF(OR(K344>0,L334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L344=0,IF(OR(L344>0,M334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":21840},{"$f":"IF(M344=0,IF(OR(M344>0,N334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":19680},{"$f":"IF(N344=0,IF(OR(N344>0,O334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":17520},{"$f":"IF(O344=0,IF(OR(O344>0,P334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":15360},{"$f":"IF(P344=0,IF(OR(P344>0,Q334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":13200},{"$f":"IF(Q344=0,IF(OR(Q344>0,R334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":11040},{"$f":"IF(R344=0,IF(OR(R344>0,S334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":8880},{"$f":"IF(S344=0,IF(OR(S344>0,T334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":6720},{"$f":"IF(T344=0,IF(OR(T344>0,U334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":4560},{"$f":"IF(U344=0,IF(OR(U344>0,V334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":2400},{"$f":"IF(V344=0,IF(OR(V344>0,W334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":240},{"$f":"IF(W344=0,IF(OR(W344>0,X334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0.01},{"$f":"IF(X344=0,IF(OR(X344>0,Y334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0.01},{"$f":"IF(Y344=0,IF(OR(Y344>0,Z334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0.01},{"$f":"IF(Z344=0,IF(OR(Z344>0,AA334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0.01},{"$f":"IF(AA344=0,IF(OR(AA344>0,AB334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0.01},{"$f":"IF(AB344=0,IF(OR(AB344>0,AC334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB344-($J334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0.01},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2024,null,"DieselResidual Value Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G345-1+Input_General!$E$22,$K345:$AC345),I335*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":14575},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G345-1+Input_General!$F$22,$K345:$AC345),I335*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":2650},0,{"$f":"IF(K345=0,IF(OR(K345>0,L335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L345=0,IF(OR(L345>0,M335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M345=0,IF(OR(M345>0,N335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":24115},{"$f":"IF(N345=0,IF(OR(N345>0,O335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":21730},{"$f":"IF(O345=0,IF(OR(O345>0,P335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":19345},{"$f":"IF(P345=0,IF(OR(P345>0,Q335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":16960},{"$f":"IF(Q345=0,IF(OR(Q345>0,R335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":14575},{"$f":"IF(R345=0,IF(OR(R345>0,S335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":12190},{"$f":"IF(S345=0,IF(OR(S345>0,T335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":9805},{"$f":"IF(T345=0,IF(OR(T345>0,U335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":7420},{"$f":"IF(U345=0,IF(OR(U345>0,V335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":5035},{"$f":"IF(V345=0,IF(OR(V345>0,W335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":2650},{"$f":"IF(W345=0,IF(OR(W345>0,X335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":265},{"$f":"IF(X345=0,IF(OR(X345>0,Y335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0.01},{"$f":"IF(Y345=0,IF(OR(Y345>0,Z335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0.01},{"$f":"IF(Z345=0,IF(OR(Z345>0,AA335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0.01},{"$f":"IF(AA345=0,IF(OR(AA345>0,AB335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0.01},{"$f":"IF(AB345=0,IF(OR(AB345>0,AC335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB345-($J335*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0.01},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2025,null,"DieselResidual Value Diesel Drivetrain2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G346-1+Input_General!$E$22,$K346:$AC346),I336*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":14575},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G346-1+Input_General!$F$22,$K346:$AC346),I336*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":2650},0,{"$f":"IF(K346=0,IF(OR(K346>0,L336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L346=0,IF(OR(L346>0,M336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M346=0,IF(OR(M346>0,N336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N346=0,IF(OR(N346>0,O336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":24115},{"$f":"IF(O346=0,IF(OR(O346>0,P336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":21730},{"$f":"IF(P346=0,IF(OR(P346>0,Q336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":19345},{"$f":"IF(Q346=0,IF(OR(Q346>0,R336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":16960},{"$f":"IF(R346=0,IF(OR(R346>0,S336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":14575},{"$f":"IF(S346=0,IF(OR(S346>0,T336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":12190},{"$f":"IF(T346=0,IF(OR(T346>0,U336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":9805},{"$f":"IF(U346=0,IF(OR(U346>0,V336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":7420},{"$f":"IF(V346=0,IF(OR(V346>0,W336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":5035},{"$f":"IF(W346=0,IF(OR(W346>0,X336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":2650},{"$f":"IF(X346=0,IF(OR(X346>0,Y336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":265},{"$f":"IF(Y346=0,IF(OR(Y346>0,Z336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0.01},{"$f":"IF(Z346=0,IF(OR(Z346>0,AA336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0.01},{"$f":"IF(AA346=0,IF(OR(AA346>0,AB336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0.01},{"$f":"IF(AB346=0,IF(OR(AB346>0,AC336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB346-($J336*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0.01},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2026,null,"DieselResidual Value Diesel Drivetrain2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G347-1+Input_General!$E$22,$K347:$AC347),I337*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":14575},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G347-1+Input_General!$F$22,$K347:$AC347),I337*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":2650},0,{"$f":"IF(K347=0,IF(OR(K347>0,L337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L347=0,IF(OR(L347>0,M337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M347=0,IF(OR(M347>0,N337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N347=0,IF(OR(N347>0,O337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O347=0,IF(OR(O347>0,P337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":24115},{"$f":"IF(P347=0,IF(OR(P347>0,Q337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":21730},{"$f":"IF(Q347=0,IF(OR(Q347>0,R337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":19345},{"$f":"IF(R347=0,IF(OR(R347>0,S337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":16960},{"$f":"IF(S347=0,IF(OR(S347>0,T337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":14575},{"$f":"IF(T347=0,IF(OR(T347>0,U337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":12190},{"$f":"IF(U347=0,IF(OR(U347>0,V337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":9805},{"$f":"IF(V347=0,IF(OR(V347>0,W337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":7420},{"$f":"IF(W347=0,IF(OR(W347>0,X337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":5035},{"$f":"IF(X347=0,IF(OR(X347>0,Y337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":2650},{"$f":"IF(Y347=0,IF(OR(Y347>0,Z337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":265},{"$f":"IF(Z347=0,IF(OR(Z347>0,AA337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0.01},{"$f":"IF(AA347=0,IF(OR(AA347>0,AB337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0.01},{"$f":"IF(AB347=0,IF(OR(AB347>0,AC337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB347-($J337*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0.01},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2027,null,"DieselResidual Value Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G348-1+Input_General!$E$22,$K348:$AC348),I338*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":14575},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G348-1+Input_General!$F$22,$K348:$AC348),I338*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":2650},0,{"$f":"IF(K348=0,IF(OR(K348>0,L338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L348=0,IF(OR(L348>0,M338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M348=0,IF(OR(M348>0,N338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N348=0,IF(OR(N348>0,O338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O348=0,IF(OR(O348>0,P338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P348=0,IF(OR(P348>0,Q338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":24115},{"$f":"IF(Q348=0,IF(OR(Q348>0,R338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":21730},{"$f":"IF(R348=0,IF(OR(R348>0,S338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":19345},{"$f":"IF(S348=0,IF(OR(S348>0,T338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":16960},{"$f":"IF(T348=0,IF(OR(T348>0,U338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":14575},{"$f":"IF(U348=0,IF(OR(U348>0,V338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":12190},{"$f":"IF(V348=0,IF(OR(V348>0,W338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":9805},{"$f":"IF(W348=0,IF(OR(W348>0,X338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":7420},{"$f":"IF(X348=0,IF(OR(X348>0,Y338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":5035},{"$f":"IF(Y348=0,IF(OR(Y348>0,Z338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":2650},{"$f":"IF(Z348=0,IF(OR(Z348>0,AA338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":265},{"$f":"IF(AA348=0,IF(OR(AA348>0,AB338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0.01},{"$f":"IF(AB348=0,IF(OR(AB348>0,AC338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB348-($J338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0.01},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2028,null,"DieselResidual Value Diesel Drivetrain2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G349-1+Input_General!$E$22,$K349:$AC349),I339*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":14575},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G349-1+Input_General!$F$22,$K349:$AC349),I339*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":2650},0,{"$f":"IF(K349=0,IF(OR(K349>0,L339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L349=0,IF(OR(L349>0,M339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M349=0,IF(OR(M349>0,N339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N349=0,IF(OR(N349>0,O339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O349=0,IF(OR(O349>0,P339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P349=0,IF(OR(P349>0,Q339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q349=0,IF(OR(Q349>0,R339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":24115},{"$f":"IF(R349=0,IF(OR(R349>0,S339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":21730},{"$f":"IF(S349=0,IF(OR(S349>0,T339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":19345},{"$f":"IF(T349=0,IF(OR(T349>0,U339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":16960},{"$f":"IF(U349=0,IF(OR(U349>0,V339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":14575},{"$f":"IF(V349=0,IF(OR(V349>0,W339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":12190},{"$f":"IF(W349=0,IF(OR(W349>0,X339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":9805},{"$f":"IF(X349=0,IF(OR(X349>0,Y339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":7420},{"$f":"IF(Y349=0,IF(OR(Y349>0,Z339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":5035},{"$f":"IF(Z349=0,IF(OR(Z349>0,AA339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":2650},{"$f":"IF(AA349=0,IF(OR(AA349>0,AB339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":265},{"$f":"IF(AB349=0,IF(OR(AB349>0,AC339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB349-($J339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0.01},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2029,null,"DieselResidual Value Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G350-1+Input_General!$E$22,$K350:$AC350),I340*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":14575},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G350-1+Input_General!$F$22,$K350:$AC350),I340*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":2650},0,{"$f":"IF(K350=0,IF(OR(K350>0,L340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L350=0,IF(OR(L350>0,M340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M350=0,IF(OR(M350>0,N340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N350=0,IF(OR(N350>0,O340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O350=0,IF(OR(O350>0,P340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P350=0,IF(OR(P350>0,Q340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q350=0,IF(OR(Q350>0,R340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R350=0,IF(OR(R350>0,S340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":24115},{"$f":"IF(S350=0,IF(OR(S350>0,T340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":21730},{"$f":"IF(T350=0,IF(OR(T350>0,U340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":19345},{"$f":"IF(U350=0,IF(OR(U350>0,V340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":16960},{"$f":"IF(V350=0,IF(OR(V350>0,W340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":14575},{"$f":"IF(W350=0,IF(OR(W350>0,X340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":12190},{"$f":"IF(X350=0,IF(OR(X350>0,Y340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":9805},{"$f":"IF(Y350=0,IF(OR(Y350>0,Z340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":7420},{"$f":"IF(Z350=0,IF(OR(Z350>0,AA340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":5035},{"$f":"IF(AA350=0,IF(OR(AA350>0,AB340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":2650},{"$f":"IF(AB350=0,IF(OR(AB350>0,AC340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB350-($J340*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":265},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2030,null,"DieselResidual Value Diesel Drivetrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$8","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,0,null,"DieselCAPEX Replacement Unit Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F353,Allocations!$C$21:$C$28,0),MATCH(C353,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L353:AC353,$L$6:$AC$6,\">=\"&$G353,$L$6:$AC$6,\"<\"&$G353+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L353:AC353,$L$6:$AC$6,\">=\"&$G353,$L$6:$AC$6,\"<\"&$G333+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L353=\"x\",\"x\",\nIF(L353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(M15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M353=\"x\",\"x\",\nIF(M353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(N15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N353=\"x\",\"x\",\nIF(N353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(O15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O353=\"x\",\"x\",\nIF(O353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(P15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P353=\"x\",\"x\",\nIF(P353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Q15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q353=\"x\",\"x\",\nIF(Q353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(R15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R353=\"x\",\"x\",\nIF(R353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(S15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S353=\"x\",\"x\",\nIF(S353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(T15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T353=\"x\",\"x\",\nIF(T353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(U15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U353=\"x\",\"x\",\nIF(U353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(V15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V353=\"x\",\"x\",\nIF(V353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(W15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W353=\"x\",\"x\",\nIF(W353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(X15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X353=\"x\",\"x\",\nIF(X353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Y15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y353=\"x\",\"x\",\nIF(Y353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Z15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z353=\"x\",\"x\",\nIF(Z353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AA15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA353=\"x\",\"x\",\nIF(AA353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AB15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB353=\"x\",\"x\",\nIF(AB353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AC15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2023,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L354:AC354,$L$6:$AC$6,\">=\"&$G354,$L$6:$AC$6,\"<\"&$G334+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L354:AC354,$L$6:$AC$6,\">=\"&$G354,$L$6:$AC$6,\"<\"&$G334+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L354=\"x\",\"x\",\nIF(L354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(M16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M354=\"x\",\"x\",\nIF(M354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(N16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N354=\"x\",\"x\",\nIF(N354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(O16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O354=\"x\",\"x\",\nIF(O354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(P16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P354=\"x\",\"x\",\nIF(P354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Q16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q354=\"x\",\"x\",\nIF(Q354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(R16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R354=\"x\",\"x\",\nIF(R354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(S16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S354=\"x\",\"x\",\nIF(S354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(T16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T354=\"x\",\"x\",\nIF(T354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(U16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U354=\"x\",\"x\",\nIF(U354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(V16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V354=\"x\",\"x\",\nIF(V354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(W16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W354=\"x\",\"x\",\nIF(W354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(X16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X354=\"x\",\"x\",\nIF(X354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Y16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y354=\"x\",\"x\",\nIF(Y354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Z16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z354=\"x\",\"x\",\nIF(Z354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AA16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA354=\"x\",\"x\",\nIF(AA354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AB16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB354=\"x\",\"x\",\nIF(AB354=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AC16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2024,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L355:AC355,$L$6:$AC$6,\">=\"&$G355,$L$6:$AC$6,\"<\"&$G335+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L355:AC355,$L$6:$AC$6,\">=\"&$G355,$L$6:$AC$6,\"<\"&$G335+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L355=\"x\",\"x\",\nIF(L355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(M17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M355=\"x\",\"x\",\nIF(M355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(N17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N355=\"x\",\"x\",\nIF(N355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(O17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O355=\"x\",\"x\",\nIF(O355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(P17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P355=\"x\",\"x\",\nIF(P355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Q17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q355=\"x\",\"x\",\nIF(Q355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(R17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R355=\"x\",\"x\",\nIF(R355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(S17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S355=\"x\",\"x\",\nIF(S355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(T17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T355=\"x\",\"x\",\nIF(T355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(U17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U355=\"x\",\"x\",\nIF(U355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(V17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V355=\"x\",\"x\",\nIF(V355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(W17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W355=\"x\",\"x\",\nIF(W355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(X17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X355=\"x\",\"x\",\nIF(X355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Y17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y355=\"x\",\"x\",\nIF(Y355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Z17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z355=\"x\",\"x\",\nIF(Z355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AA17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA355=\"x\",\"x\",\nIF(AA355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AB17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB355=\"x\",\"x\",\nIF(AB355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AC17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2025,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L356:AC356,$L$6:$AC$6,\">=\"&$G356,$L$6:$AC$6,\"<\"&$G336+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L356:AC356,$L$6:$AC$6,\">=\"&$G356,$L$6:$AC$6,\"<\"&$G336+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L356=\"x\",\"x\",\nIF(L356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(M18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M356=\"x\",\"x\",\nIF(M356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(N18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N356=\"x\",\"x\",\nIF(N356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(O18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O356=\"x\",\"x\",\nIF(O356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(P18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P356=\"x\",\"x\",\nIF(P356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Q18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q356=\"x\",\"x\",\nIF(Q356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(R18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R356=\"x\",\"x\",\nIF(R356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(S18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S356=\"x\",\"x\",\nIF(S356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(T18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T356=\"x\",\"x\",\nIF(T356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(U18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U356=\"x\",\"x\",\nIF(U356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(V18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V356=\"x\",\"x\",\nIF(V356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(W18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W356=\"x\",\"x\",\nIF(W356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(X18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X356=\"x\",\"x\",\nIF(X356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Y18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y356=\"x\",\"x\",\nIF(Y356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Z18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z356=\"x\",\"x\",\nIF(Z356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AA18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA356=\"x\",\"x\",\nIF(AA356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AB18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB356=\"x\",\"x\",\nIF(AB356=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AC18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2026,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L357:AC357,$L$6:$AC$6,\">=\"&$G357,$L$6:$AC$6,\"<\"&$G337+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L357:AC357,$L$6:$AC$6,\">=\"&$G357,$L$6:$AC$6,\"<\"&$G337+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L357=\"x\",\"x\",\nIF(L357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(M19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M357=\"x\",\"x\",\nIF(M357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(N19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N357=\"x\",\"x\",\nIF(N357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(O19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O357=\"x\",\"x\",\nIF(O357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(P19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P357=\"x\",\"x\",\nIF(P357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Q19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q357=\"x\",\"x\",\nIF(Q357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(R19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R357=\"x\",\"x\",\nIF(R357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(S19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S357=\"x\",\"x\",\nIF(S357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(T19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T357=\"x\",\"x\",\nIF(T357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(U19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U357=\"x\",\"x\",\nIF(U357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(V19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V357=\"x\",\"x\",\nIF(V357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(W19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W357=\"x\",\"x\",\nIF(W357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(X19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X357=\"x\",\"x\",\nIF(X357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Y19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y357=\"x\",\"x\",\nIF(Y357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Z19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z357=\"x\",\"x\",\nIF(Z357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AA19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA357=\"x\",\"x\",\nIF(AA357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AB19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB357=\"x\",\"x\",\nIF(AB357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AC19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2027,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L358:AC358,$L$6:$AC$6,\">=\"&$G358,$L$6:$AC$6,\"<\"&$G338+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L358:AC358,$L$6:$AC$6,\">=\"&$G358,$L$6:$AC$6,\"<\"&$G338+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L358=\"x\",\"x\",\nIF(L358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(M20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M358=\"x\",\"x\",\nIF(M358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(N20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N358=\"x\",\"x\",\nIF(N358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(O20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O358=\"x\",\"x\",\nIF(O358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(P20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P358=\"x\",\"x\",\nIF(P358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Q20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q358=\"x\",\"x\",\nIF(Q358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(R20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R358=\"x\",\"x\",\nIF(R358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(S20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S358=\"x\",\"x\",\nIF(S358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(T20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T358=\"x\",\"x\",\nIF(T358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(U20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U358=\"x\",\"x\",\nIF(U358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(V20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V358=\"x\",\"x\",\nIF(V358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(W20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W358=\"x\",\"x\",\nIF(W358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(X20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X358=\"x\",\"x\",\nIF(X358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Y20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y358=\"x\",\"x\",\nIF(Y358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Z20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z358=\"x\",\"x\",\nIF(Z358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AA20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA358=\"x\",\"x\",\nIF(AA358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AB20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB358=\"x\",\"x\",\nIF(AB358=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AC20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2028,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L359:AC359,$L$6:$AC$6,\">=\"&$G359,$L$6:$AC$6,\"<\"&$G339+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L359:AC359,$L$6:$AC$6,\">=\"&$G359,$L$6:$AC$6,\"<\"&$G339+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L359=\"x\",\"x\",\nIF(L359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(M21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M359=\"x\",\"x\",\nIF(M359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(N21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N359=\"x\",\"x\",\nIF(N359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(O21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O359=\"x\",\"x\",\nIF(O359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(P21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P359=\"x\",\"x\",\nIF(P359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Q21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q359=\"x\",\"x\",\nIF(Q359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(R21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R359=\"x\",\"x\",\nIF(R359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(S21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S359=\"x\",\"x\",\nIF(S359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(T21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T359=\"x\",\"x\",\nIF(T359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(U21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U359=\"x\",\"x\",\nIF(U359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(V21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V359=\"x\",\"x\",\nIF(V359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(W21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W359=\"x\",\"x\",\nIF(W359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(X21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X359=\"x\",\"x\",\nIF(X359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Y21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y359=\"x\",\"x\",\nIF(Y359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Z21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z359=\"x\",\"x\",\nIF(Z359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AA21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA359=\"x\",\"x\",\nIF(AA359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AB21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB359=\"x\",\"x\",\nIF(AB359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AC21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2029,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L360:AC360,$L$6:$AC$6,\">=\"&$G360,$L$6:$AC$6,\"<\"&$G340+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L360:AC360,$L$6:$AC$6,\">=\"&$G360,$L$6:$AC$6,\"<\"&$G340+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L360=\"x\",\"x\",\nIF(L360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(M22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M360=\"x\",\"x\",\nIF(M360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(N22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N360=\"x\",\"x\",\nIF(N360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(O22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O360=\"x\",\"x\",\nIF(O360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(P22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P360=\"x\",\"x\",\nIF(P360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Q22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q360=\"x\",\"x\",\nIF(Q360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(R22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R360=\"x\",\"x\",\nIF(R360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(S22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S360=\"x\",\"x\",\nIF(S360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(T22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T360=\"x\",\"x\",\nIF(T360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(U22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U360=\"x\",\"x\",\nIF(U360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(V22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V360=\"x\",\"x\",\nIF(V360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(W22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W360=\"x\",\"x\",\nIF(W360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(X22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X360=\"x\",\"x\",\nIF(X360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Y22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y360=\"x\",\"x\",\nIF(Y360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Z22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z360=\"x\",\"x\",\nIF(Z360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AA22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA360=\"x\",\"x\",\nIF(AA360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AB22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB360=\"x\",\"x\",\nIF(AB360=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AC22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2030,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11& \" \"&Terms!$E$22&\" \"& Terms!$E$8","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,0,null,"DieselResidual Value Replacement Unit Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F363,Allocations!$C$21:$C$28,0),MATCH($C363,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G363-1+Input_General!$E$22,$K363:$AC363),I353*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G363-1+Input_General!$F$22,$K363:$AC363),I353*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K363=0,IF(OR(K363>0,L353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L363=0,IF(OR(L363>0,M353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M363=0,IF(OR(M363>0,N353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N363=0,IF(OR(N363>0,O353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O363=0,IF(OR(O363>0,P353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P363=0,IF(OR(P363>0,Q353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q363=0,IF(OR(Q363>0,R353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R363=0,IF(OR(R363>0,S353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S363=0,IF(OR(S363>0,T353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T363=0,IF(OR(T363>0,U353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U363=0,IF(OR(U363>0,V353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V363=0,IF(OR(V363>0,W353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W363=0,IF(OR(W363>0,X353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X363=0,IF(OR(X363>0,Y353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y363=0,IF(OR(Y363>0,Z353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z363=0,IF(OR(Z363>0,AA353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA363=0,IF(OR(AA363>0,AB353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB363=0,IF(OR(AB363>0,AC353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB363-($J353*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2023,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G364-1+Input_General!$E$22,$K364:$AC364),I354*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G364-1+Input_General!$F$22,$K364:$AC364),I354*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K364=0,IF(OR(K364>0,L354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L364=0,IF(OR(L364>0,M354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M364=0,IF(OR(M364>0,N354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N364=0,IF(OR(N364>0,O354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O364=0,IF(OR(O364>0,P354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P364=0,IF(OR(P364>0,Q354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q364=0,IF(OR(Q364>0,R354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R364=0,IF(OR(R364>0,S354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S364=0,IF(OR(S364>0,T354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T364=0,IF(OR(T364>0,U354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U364=0,IF(OR(U364>0,V354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V364=0,IF(OR(V364>0,W354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W364=0,IF(OR(W364>0,X354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X364=0,IF(OR(X364>0,Y354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y364=0,IF(OR(Y364>0,Z354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z364=0,IF(OR(Z364>0,AA354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA364=0,IF(OR(AA364>0,AB354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB364=0,IF(OR(AB364>0,AC354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB364-($J354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2024,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G365-1+Input_General!$E$22,$K365:$AC365),I355*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G365-1+Input_General!$F$22,$K365:$AC365),I355*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K365=0,IF(OR(K365>0,L355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L365=0,IF(OR(L365>0,M355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M365=0,IF(OR(M365>0,N355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N365=0,IF(OR(N365>0,O355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O365=0,IF(OR(O365>0,P355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P365=0,IF(OR(P365>0,Q355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q365=0,IF(OR(Q365>0,R355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R365=0,IF(OR(R365>0,S355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S365=0,IF(OR(S365>0,T355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T365=0,IF(OR(T365>0,U355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U365=0,IF(OR(U365>0,V355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V365=0,IF(OR(V365>0,W355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W365=0,IF(OR(W365>0,X355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X365=0,IF(OR(X365>0,Y355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y365=0,IF(OR(Y365>0,Z355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z365=0,IF(OR(Z365>0,AA355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA365=0,IF(OR(AA365>0,AB355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB365=0,IF(OR(AB365>0,AC355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB365-($J355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2025,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G366-1+Input_General!$E$22,$K366:$AC366),I356*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G366-1+Input_General!$F$22,$K366:$AC366),I356*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K366=0,IF(OR(K366>0,L356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L366=0,IF(OR(L366>0,M356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M366=0,IF(OR(M366>0,N356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N366=0,IF(OR(N366>0,O356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O366=0,IF(OR(O366>0,P356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P366=0,IF(OR(P366>0,Q356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q366=0,IF(OR(Q366>0,R356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R366=0,IF(OR(R366>0,S356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S366=0,IF(OR(S366>0,T356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T366=0,IF(OR(T366>0,U356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U366=0,IF(OR(U366>0,V356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V366=0,IF(OR(V366>0,W356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W366=0,IF(OR(W366>0,X356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X366=0,IF(OR(X366>0,Y356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y366=0,IF(OR(Y366>0,Z356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z366=0,IF(OR(Z366>0,AA356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA366=0,IF(OR(AA366>0,AB356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB366=0,IF(OR(AB366>0,AC356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB366-($J356*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2026,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G367-1+Input_General!$E$22,$K367:$AC367),I357*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G367-1+Input_General!$F$22,$K367:$AC367),I357*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K367=0,IF(OR(K367>0,L357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L367=0,IF(OR(L367>0,M357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M367=0,IF(OR(M367>0,N357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N367=0,IF(OR(N367>0,O357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O367=0,IF(OR(O367>0,P357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P367=0,IF(OR(P367>0,Q357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q367=0,IF(OR(Q367>0,R357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R367=0,IF(OR(R367>0,S357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S367=0,IF(OR(S367>0,T357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T367=0,IF(OR(T367>0,U357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U367=0,IF(OR(U367>0,V357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V367=0,IF(OR(V367>0,W357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W367=0,IF(OR(W367>0,X357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X367=0,IF(OR(X367>0,Y357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y367=0,IF(OR(Y367>0,Z357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z367=0,IF(OR(Z367>0,AA357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA367=0,IF(OR(AA367>0,AB357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB367=0,IF(OR(AB367>0,AC357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB367-($J357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2027,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G368-1+Input_General!$E$22,$K368:$AC368),I358*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G368-1+Input_General!$F$22,$K368:$AC368),I358*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K368=0,IF(OR(K368>0,L358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L368=0,IF(OR(L368>0,M358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M368=0,IF(OR(M368>0,N358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N368=0,IF(OR(N368>0,O358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O368=0,IF(OR(O368>0,P358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P368=0,IF(OR(P368>0,Q358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q368=0,IF(OR(Q368>0,R358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R368=0,IF(OR(R368>0,S358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S368=0,IF(OR(S368>0,T358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T368=0,IF(OR(T368>0,U358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U368=0,IF(OR(U368>0,V358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V368=0,IF(OR(V368>0,W358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W368=0,IF(OR(W368>0,X358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X368=0,IF(OR(X368>0,Y358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y368=0,IF(OR(Y368>0,Z358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z368=0,IF(OR(Z368>0,AA358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA368=0,IF(OR(AA368>0,AB358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB368=0,IF(OR(AB368>0,AC358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB368-($J358*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2028,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G369-1+Input_General!$E$22,$K369:$AC369),I359*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G369-1+Input_General!$F$22,$K369:$AC369),I359*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K369=0,IF(OR(K369>0,L359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L369=0,IF(OR(L369>0,M359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M369=0,IF(OR(M369>0,N359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N369=0,IF(OR(N369>0,O359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O369=0,IF(OR(O369>0,P359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P369=0,IF(OR(P369>0,Q359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q369=0,IF(OR(Q369>0,R359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R369=0,IF(OR(R369>0,S359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S369=0,IF(OR(S369>0,T359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T369=0,IF(OR(T369>0,U359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U369=0,IF(OR(U369>0,V359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V369=0,IF(OR(V369>0,W359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W369=0,IF(OR(W369>0,X359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X369=0,IF(OR(X369>0,Y359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y369=0,IF(OR(Y369>0,Z359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z369=0,IF(OR(Z369>0,AA359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA369=0,IF(OR(AA369>0,AB359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB369=0,IF(OR(AB369>0,AC359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB369-($J359*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2029,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G370-1+Input_General!$E$22,$K370:$AC370),I360*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G370-1+Input_General!$F$22,$K370:$AC370),I360*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K370=0,IF(OR(K370>0,L360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L370=0,IF(OR(L370>0,M360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M370=0,IF(OR(M370>0,N360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N370=0,IF(OR(N370>0,O360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O370=0,IF(OR(O370>0,P360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P370=0,IF(OR(P370>0,Q360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q370=0,IF(OR(Q370>0,R360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R370=0,IF(OR(R370>0,S360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S370=0,IF(OR(S370>0,T360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T370=0,IF(OR(T370>0,U360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U370=0,IF(OR(U370>0,V360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V370=0,IF(OR(V370>0,W360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W370=0,IF(OR(W370>0,X360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X370=0,IF(OR(X370>0,Y360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y370=0,IF(OR(Y370>0,Z360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z370=0,IF(OR(Z370>0,AA360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA370=0,IF(OR(AA370>0,AB360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB370=0,IF(OR(AB370>0,AC360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB370-($J360*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2030,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$9","v":"CAPEX E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,0,null,"DieselCAPEX E-Drive0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F374,Allocations!$C$21:$C$28,0),MATCH($C374,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L374:AC374,$L$6:$AC$6,\">=\"&$G374,$L$6:$AC$6,\"<\"&$G374+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L374:AC374,$L$6:$AC$6,\">=\"&$G374,$L$6:$AC$6,\"<\"&$G374+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G374=L$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=M$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=N$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=O$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=P$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=R$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=S$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=T$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=U$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=V$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=W$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=X$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2023,null,"DieselCAPEX E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L375:AC375,$L$6:$AC$6,\">=\"&$G375,$L$6:$AC$6,\"<\"&$G375+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L375:AC375,$L$6:$AC$6,\">=\"&$G375,$L$6:$AC$6,\"<\"&$G375+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G375=L$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=M$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=N$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=O$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=P$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=R$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=S$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=T$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=U$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=V$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=W$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=X$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2024,null,"DieselCAPEX E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L376:AC376,$L$6:$AC$6,\">=\"&$G376,$L$6:$AC$6,\"<\"&$G376+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L376:AC376,$L$6:$AC$6,\">=\"&$G376,$L$6:$AC$6,\"<\"&$G376+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G376=L$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=M$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=N$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=O$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=P$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=R$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=S$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=T$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=U$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=V$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=W$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=X$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2025,null,"DieselCAPEX E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L377:AC377,$L$6:$AC$6,\">=\"&$G377,$L$6:$AC$6,\"<\"&$G377+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L377:AC377,$L$6:$AC$6,\">=\"&$G377,$L$6:$AC$6,\"<\"&$G377+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G377=L$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=M$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=N$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=O$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=P$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=R$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=S$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=T$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=U$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=V$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=W$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=X$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2026,null,"DieselCAPEX E-Drive2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L378:AC378,$L$6:$AC$6,\">=\"&$G378,$L$6:$AC$6,\"<\"&$G378+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L378:AC378,$L$6:$AC$6,\">=\"&$G378,$L$6:$AC$6,\"<\"&$G378+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G378=L$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=M$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=N$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=O$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=P$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=R$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=S$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=T$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=U$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=V$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=W$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=X$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2027,null,"DieselCAPEX E-Drive2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L379:AC379,$L$6:$AC$6,\">=\"&$G379,$L$6:$AC$6,\"<\"&$G379+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L379:AC379,$L$6:$AC$6,\">=\"&$G379,$L$6:$AC$6,\"<\"&$G379+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G379=L$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=M$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=N$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=O$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=P$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=R$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=S$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=T$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=U$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=V$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=W$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=X$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2028,null,"DieselCAPEX E-Drive2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L380:AC380,$L$6:$AC$6,\">=\"&$G380,$L$6:$AC$6,\"<\"&$G380+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L380:AC380,$L$6:$AC$6,\">=\"&$G380,$L$6:$AC$6,\"<\"&$G380+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G380=L$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=M$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=N$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=O$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=P$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=R$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=S$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=T$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=U$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=V$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=W$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=X$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2029,null,"DieselCAPEX E-Drive2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L381:AC381,$L$6:$AC$6,\">=\"&$G381,$L$6:$AC$6,\"<\"&$G381+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L381:AC381,$L$6:$AC$6,\">=\"&$G381,$L$6:$AC$6,\"<\"&$G381+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G381=L$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=M$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=N$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=O$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=P$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=R$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=S$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=T$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=U$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=V$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=W$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=X$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2030,null,"DieselCAPEX E-Drive2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$9","v":"Residual Value E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,0,null,"DieselResidual Value E-Drive0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F384,Allocations!$C$21:$C$28,0),MATCH($C384,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G384-1+Input_General!$E$22,$K384:$AC384),I374*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G384-1+Input_General!$F$22,$K384:$AC384),I374*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K384=0,IF(OR(K384>0,L374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L384=0,IF(OR(L384>0,M374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M384=0,IF(OR(M384>0,N374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N384=0,IF(OR(N384>0,O374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O384=0,IF(OR(O384>0,P374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P384=0,IF(OR(P384>0,Q374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q384=0,IF(OR(Q384>0,R374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R384=0,IF(OR(R384>0,S374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S384=0,IF(OR(S384>0,T374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T384=0,IF(OR(T384>0,U374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U384=0,IF(OR(U384>0,V374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V384=0,IF(OR(V384>0,W374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W384=0,IF(OR(W384>0,X374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X384=0,IF(OR(X384>0,Y374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y384=0,IF(OR(Y384>0,Z374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z384=0,IF(OR(Z384>0,AA374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA384=0,IF(OR(AA384>0,AB374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB384=0,IF(OR(AB384>0,AC374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB384-($J374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2023,null,"DieselResidual Value E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G385-1+Input_General!$E$22,$K385:$AC385),I375*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G385-1+Input_General!$F$22,$K385:$AC385),I375*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K385=0,IF(OR(K385>0,L375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L385=0,IF(OR(L385>0,M375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M385=0,IF(OR(M385>0,N375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N385=0,IF(OR(N385>0,O375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O385=0,IF(OR(O385>0,P375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P385=0,IF(OR(P385>0,Q375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q385=0,IF(OR(Q385>0,R375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R385=0,IF(OR(R385>0,S375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S385=0,IF(OR(S385>0,T375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T385=0,IF(OR(T385>0,U375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U385=0,IF(OR(U385>0,V375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V385=0,IF(OR(V385>0,W375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W385=0,IF(OR(W385>0,X375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X385=0,IF(OR(X385>0,Y375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y385=0,IF(OR(Y385>0,Z375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z385=0,IF(OR(Z385>0,AA375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA385=0,IF(OR(AA385>0,AB375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB385=0,IF(OR(AB385>0,AC375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB385-($J375*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2024,null,"DieselResidual Value E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G386-1+Input_General!$E$22,$K386:$AC386),I376*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G386-1+Input_General!$F$22,$K386:$AC386),I376*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K386=0,IF(OR(K386>0,L376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L386=0,IF(OR(L386>0,M376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M386=0,IF(OR(M386>0,N376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N386=0,IF(OR(N386>0,O376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O386=0,IF(OR(O386>0,P376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P386=0,IF(OR(P386>0,Q376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q386=0,IF(OR(Q386>0,R376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R386=0,IF(OR(R386>0,S376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S386=0,IF(OR(S386>0,T376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T386=0,IF(OR(T386>0,U376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U386=0,IF(OR(U386>0,V376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V386=0,IF(OR(V386>0,W376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W386=0,IF(OR(W386>0,X376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X386=0,IF(OR(X386>0,Y376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y386=0,IF(OR(Y386>0,Z376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z386=0,IF(OR(Z386>0,AA376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA386=0,IF(OR(AA386>0,AB376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB386=0,IF(OR(AB386>0,AC376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB386-($J376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2025,null,"DieselResidual Value E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G387-1+Input_General!$E$22,$K387:$AC387),I377*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G387-1+Input_General!$F$22,$K387:$AC387),I377*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K387=0,IF(OR(K387>0,L377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L387=0,IF(OR(L387>0,M377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M387=0,IF(OR(M387>0,N377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N387=0,IF(OR(N387>0,O377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O387=0,IF(OR(O387>0,P377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P387=0,IF(OR(P387>0,Q377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q387=0,IF(OR(Q387>0,R377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R387=0,IF(OR(R387>0,S377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S387=0,IF(OR(S387>0,T377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T387=0,IF(OR(T387>0,U377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U387=0,IF(OR(U387>0,V377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V387=0,IF(OR(V387>0,W377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W387=0,IF(OR(W387>0,X377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X387=0,IF(OR(X387>0,Y377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y387=0,IF(OR(Y387>0,Z377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z387=0,IF(OR(Z387>0,AA377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA387=0,IF(OR(AA387>0,AB377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB387=0,IF(OR(AB387>0,AC377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB387-($J377*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2026,null,"DieselResidual Value E-Drive2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G388-1+Input_General!$E$22,$K388:$AC388),I378*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G388-1+Input_General!$F$22,$K388:$AC388),I378*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K388=0,IF(OR(K388>0,L378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L388=0,IF(OR(L388>0,M378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M388=0,IF(OR(M388>0,N378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N388=0,IF(OR(N388>0,O378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O388=0,IF(OR(O388>0,P378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P388=0,IF(OR(P388>0,Q378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q388=0,IF(OR(Q388>0,R378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R388=0,IF(OR(R388>0,S378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S388=0,IF(OR(S388>0,T378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T388=0,IF(OR(T388>0,U378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U388=0,IF(OR(U388>0,V378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V388=0,IF(OR(V388>0,W378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W388=0,IF(OR(W388>0,X378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X388=0,IF(OR(X388>0,Y378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y388=0,IF(OR(Y388>0,Z378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z388=0,IF(OR(Z388>0,AA378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA388=0,IF(OR(AA388>0,AB378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB388=0,IF(OR(AB388>0,AC378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB388-($J378*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2027,null,"DieselResidual Value E-Drive2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G389-1+Input_General!$E$22,$K389:$AC389),I379*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G389-1+Input_General!$F$22,$K389:$AC389),I379*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K389=0,IF(OR(K389>0,L379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L389=0,IF(OR(L389>0,M379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M389=0,IF(OR(M389>0,N379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N389=0,IF(OR(N389>0,O379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O389=0,IF(OR(O389>0,P379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P389=0,IF(OR(P389>0,Q379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q389=0,IF(OR(Q389>0,R379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R389=0,IF(OR(R389>0,S379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S389=0,IF(OR(S389>0,T379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T389=0,IF(OR(T389>0,U379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U389=0,IF(OR(U389>0,V379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V389=0,IF(OR(V389>0,W379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W389=0,IF(OR(W389>0,X379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X389=0,IF(OR(X389>0,Y379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y389=0,IF(OR(Y389>0,Z379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z389=0,IF(OR(Z389>0,AA379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA389=0,IF(OR(AA389>0,AB379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB389=0,IF(OR(AB389>0,AC379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB389-($J379*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2028,null,"DieselResidual Value E-Drive2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G390-1+Input_General!$E$22,$K390:$AC390),I380*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G390-1+Input_General!$F$22,$K390:$AC390),I380*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K390=0,IF(OR(K390>0,L380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L390=0,IF(OR(L390>0,M380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M390=0,IF(OR(M390>0,N380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N390=0,IF(OR(N390>0,O380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O390=0,IF(OR(O390>0,P380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P390=0,IF(OR(P390>0,Q380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q390=0,IF(OR(Q390>0,R380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R390=0,IF(OR(R390>0,S380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S390=0,IF(OR(S390>0,T380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T390=0,IF(OR(T390>0,U380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U390=0,IF(OR(U390>0,V380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V390=0,IF(OR(V390>0,W380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W390=0,IF(OR(W390>0,X380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X390=0,IF(OR(X390>0,Y380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y390=0,IF(OR(Y390>0,Z380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z390=0,IF(OR(Z390>0,AA380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA390=0,IF(OR(AA390>0,AB380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB390=0,IF(OR(AB390>0,AC380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB390-($J380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2029,null,"DieselResidual Value E-Drive2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G391-1+Input_General!$E$22,$K391:$AC391),I381*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G391-1+Input_General!$F$22,$K391:$AC391),I381*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K391=0,IF(OR(K391>0,L381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L391=0,IF(OR(L391>0,M381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M391=0,IF(OR(M391>0,N381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N391=0,IF(OR(N391>0,O381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O391=0,IF(OR(O391>0,P381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P391=0,IF(OR(P391>0,Q381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q391=0,IF(OR(Q391>0,R381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R391=0,IF(OR(R391>0,S381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S391=0,IF(OR(S391>0,T381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T391=0,IF(OR(T391>0,U381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U391=0,IF(OR(U391>0,V381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V391=0,IF(OR(V391>0,W381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W391=0,IF(OR(W391>0,X381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X391=0,IF(OR(X391>0,Y381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y391=0,IF(OR(Y391>0,Z381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z391=0,IF(OR(Z391>0,AA381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA391=0,IF(OR(AA391>0,AB381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB391=0,IF(OR(AB391>0,AC381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB391-($J381*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2030,null,"DieselResidual Value E-Drive2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$9","v":"CAPEX Replacement Unit E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,{"$f":"G393","v":0},null,{"$f":"AE393&AF393&AH393","v":"DieselCAPEX Replacement Unit E-Drive0"}]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F394,Allocations!$C$21:$C$28,0),MATCH($C394,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L394:AC394,$L$6:$AC$6,\">=\"&$G394,$L$6:$AC$6,\"<\"&$G394+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L394:AC394,$L$6:$AC$6,\">=\"&$G394,$L$6:$AC$6,\"<\"&$G374+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L394=\"x\",\"x\",\nIF(L394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(M15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M394=\"x\",\"x\",\nIF(M394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(N15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N394=\"x\",\"x\",\nIF(N394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(O15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O394=\"x\",\"x\",\nIF(O394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(P15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P394=\"x\",\"x\",\nIF(P394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Q15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q394=\"x\",\"x\",\nIF(Q394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(R15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R394=\"x\",\"x\",\nIF(R394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(S15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S394=\"x\",\"x\",\nIF(S394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(T15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T394=\"x\",\"x\",\nIF(T394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(U15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U394=\"x\",\"x\",\nIF(U394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(V15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V394=\"x\",\"x\",\nIF(V394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(W15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W394=\"x\",\"x\",\nIF(W394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(X15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X394=\"x\",\"x\",\nIF(X394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Y15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y394=\"x\",\"x\",\nIF(Y394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Z15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z394=\"x\",\"x\",\nIF(Z394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AA15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA394=\"x\",\"x\",\nIF(AA394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AB15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB394=\"x\",\"x\",\nIF(AB394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AC15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2023,null,"DieselCAPEX Replacement Unit E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L395:AC395,$L$6:$AC$6,\">=\"&$G395,$L$6:$AC$6,\"<\"&$G375+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L395:AC395,$L$6:$AC$6,\">=\"&$G395,$L$6:$AC$6,\"<\"&$G375+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L395=\"x\",\"x\",\nIF(L395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(M16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M395=\"x\",\"x\",\nIF(M395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(N16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N395=\"x\",\"x\",\nIF(N395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(O16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O395=\"x\",\"x\",\nIF(O395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(P16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P395=\"x\",\"x\",\nIF(P395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Q16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q395=\"x\",\"x\",\nIF(Q395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(R16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R395=\"x\",\"x\",\nIF(R395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(S16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S395=\"x\",\"x\",\nIF(S395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(T16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T395=\"x\",\"x\",\nIF(T395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(U16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U395=\"x\",\"x\",\nIF(U395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(V16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V395=\"x\",\"x\",\nIF(V395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(W16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W395=\"x\",\"x\",\nIF(W395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(X16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X395=\"x\",\"x\",\nIF(X395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Y16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y395=\"x\",\"x\",\nIF(Y395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Z16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z395=\"x\",\"x\",\nIF(Z395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AA16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA395=\"x\",\"x\",\nIF(AA395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AB16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB395=\"x\",\"x\",\nIF(AB395=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AC16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2024,null,"DieselCAPEX Replacement Unit E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L396:AC396,$L$6:$AC$6,\">=\"&$G396,$L$6:$AC$6,\"<\"&$G376+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L396:AC396,$L$6:$AC$6,\">=\"&$G396,$L$6:$AC$6,\"<\"&$G376+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L396=\"x\",\"x\",\nIF(L396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(M17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M396=\"x\",\"x\",\nIF(M396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(N17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N396=\"x\",\"x\",\nIF(N396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(O17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O396=\"x\",\"x\",\nIF(O396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(P17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P396=\"x\",\"x\",\nIF(P396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Q17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q396=\"x\",\"x\",\nIF(Q396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(R17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R396=\"x\",\"x\",\nIF(R396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(S17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S396=\"x\",\"x\",\nIF(S396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(T17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T396=\"x\",\"x\",\nIF(T396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(U17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U396=\"x\",\"x\",\nIF(U396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(V17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V396=\"x\",\"x\",\nIF(V396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(W17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W396=\"x\",\"x\",\nIF(W396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(X17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X396=\"x\",\"x\",\nIF(X396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Y17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y396=\"x\",\"x\",\nIF(Y396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Z17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z396=\"x\",\"x\",\nIF(Z396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AA17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA396=\"x\",\"x\",\nIF(AA396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AB17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB396=\"x\",\"x\",\nIF(AB396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AC17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2025,null,"DieselCAPEX Replacement Unit E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L397:AC397,$L$6:$AC$6,\">=\"&$G397,$L$6:$AC$6,\"<\"&$G377+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L397:AC397,$L$6:$AC$6,\">=\"&$G397,$L$6:$AC$6,\"<\"&$G377+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L397=\"x\",\"x\",\nIF(L397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(M18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M397=\"x\",\"x\",\nIF(M397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(N18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N397=\"x\",\"x\",\nIF(N397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(O18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O397=\"x\",\"x\",\nIF(O397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(P18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P397=\"x\",\"x\",\nIF(P397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Q18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q397=\"x\",\"x\",\nIF(Q397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(R18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R397=\"x\",\"x\",\nIF(R397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(S18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S397=\"x\",\"x\",\nIF(S397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(T18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T397=\"x\",\"x\",\nIF(T397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(U18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U397=\"x\",\"x\",\nIF(U397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(V18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V397=\"x\",\"x\",\nIF(V397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(W18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W397=\"x\",\"x\",\nIF(W397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(X18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X397=\"x\",\"x\",\nIF(X397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Y18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y397=\"x\",\"x\",\nIF(Y397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Z18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z397=\"x\",\"x\",\nIF(Z397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AA18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA397=\"x\",\"x\",\nIF(AA397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AB18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB397=\"x\",\"x\",\nIF(AB397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AC18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2026,null,"DieselCAPEX Replacement Unit E-Drive2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L398:AC398,$L$6:$AC$6,\">=\"&$G398,$L$6:$AC$6,\"<\"&$G378+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L398:AC398,$L$6:$AC$6,\">=\"&$G398,$L$6:$AC$6,\"<\"&$G378+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L398=\"x\",\"x\",\nIF(L398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(M19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M398=\"x\",\"x\",\nIF(M398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(N19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N398=\"x\",\"x\",\nIF(N398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(O19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O398=\"x\",\"x\",\nIF(O398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(P19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P398=\"x\",\"x\",\nIF(P398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Q19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q398=\"x\",\"x\",\nIF(Q398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(R19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R398=\"x\",\"x\",\nIF(R398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(S19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S398=\"x\",\"x\",\nIF(S398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(T19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T398=\"x\",\"x\",\nIF(T398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(U19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U398=\"x\",\"x\",\nIF(U398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(V19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V398=\"x\",\"x\",\nIF(V398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(W19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W398=\"x\",\"x\",\nIF(W398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(X19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X398=\"x\",\"x\",\nIF(X398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Y19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y398=\"x\",\"x\",\nIF(Y398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Z19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z398=\"x\",\"x\",\nIF(Z398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AA19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA398=\"x\",\"x\",\nIF(AA398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AB19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB398=\"x\",\"x\",\nIF(AB398=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AC19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2027,null,"DieselCAPEX Replacement Unit E-Drive2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L399:AC399,$L$6:$AC$6,\">=\"&$G399,$L$6:$AC$6,\"<\"&$G379+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L399:AC399,$L$6:$AC$6,\">=\"&$G399,$L$6:$AC$6,\"<\"&$G379+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L399=\"x\",\"x\",\nIF(L399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(M20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M399=\"x\",\"x\",\nIF(M399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(N20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N399=\"x\",\"x\",\nIF(N399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(O20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O399=\"x\",\"x\",\nIF(O399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(P20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P399=\"x\",\"x\",\nIF(P399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Q20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q399=\"x\",\"x\",\nIF(Q399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(R20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R399=\"x\",\"x\",\nIF(R399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(S20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S399=\"x\",\"x\",\nIF(S399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(T20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T399=\"x\",\"x\",\nIF(T399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(U20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U399=\"x\",\"x\",\nIF(U399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(V20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V399=\"x\",\"x\",\nIF(V399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(W20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W399=\"x\",\"x\",\nIF(W399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(X20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X399=\"x\",\"x\",\nIF(X399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Y20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y399=\"x\",\"x\",\nIF(Y399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Z20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z399=\"x\",\"x\",\nIF(Z399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AA20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA399=\"x\",\"x\",\nIF(AA399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AB20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB399=\"x\",\"x\",\nIF(AB399=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AC20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2028,null,"DieselCAPEX Replacement Unit E-Drive2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L400:AC400,$L$6:$AC$6,\">=\"&$G400,$L$6:$AC$6,\"<\"&$G380+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L400:AC400,$L$6:$AC$6,\">=\"&$G400,$L$6:$AC$6,\"<\"&$G380+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L400=\"x\",\"x\",\nIF(L400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(M21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M400=\"x\",\"x\",\nIF(M400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(N21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N400=\"x\",\"x\",\nIF(N400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(O21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O400=\"x\",\"x\",\nIF(O400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(P21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P400=\"x\",\"x\",\nIF(P400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Q21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q400=\"x\",\"x\",\nIF(Q400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(R21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R400=\"x\",\"x\",\nIF(R400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(S21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S400=\"x\",\"x\",\nIF(S400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(T21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T400=\"x\",\"x\",\nIF(T400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(U21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U400=\"x\",\"x\",\nIF(U400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(V21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V400=\"x\",\"x\",\nIF(V400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(W21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W400=\"x\",\"x\",\nIF(W400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(X21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X400=\"x\",\"x\",\nIF(X400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Y21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y400=\"x\",\"x\",\nIF(Y400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Z21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z400=\"x\",\"x\",\nIF(Z400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AA21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA400=\"x\",\"x\",\nIF(AA400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AB21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB400=\"x\",\"x\",\nIF(AB400=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AC21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2029,null,"DieselCAPEX Replacement Unit E-Drive2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L401:AC401,$L$6:$AC$6,\">=\"&$G401,$L$6:$AC$6,\"<\"&$G381+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L401:AC401,$L$6:$AC$6,\">=\"&$G401,$L$6:$AC$6,\"<\"&$G381+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L401=\"x\",\"x\",\nIF(L401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(M22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M401=\"x\",\"x\",\nIF(M401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(N22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N401=\"x\",\"x\",\nIF(N401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(O22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O401=\"x\",\"x\",\nIF(O401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(P22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P401=\"x\",\"x\",\nIF(P401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Q22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q401=\"x\",\"x\",\nIF(Q401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(R22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R401=\"x\",\"x\",\nIF(R401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(S22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S401=\"x\",\"x\",\nIF(S401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(T22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T401=\"x\",\"x\",\nIF(T401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(U22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U401=\"x\",\"x\",\nIF(U401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(V22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V401=\"x\",\"x\",\nIF(V401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(W22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W401=\"x\",\"x\",\nIF(W401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(X22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X401=\"x\",\"x\",\nIF(X401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Y22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y401=\"x\",\"x\",\nIF(Y401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Z22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z401=\"x\",\"x\",\nIF(Z401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AA22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA401=\"x\",\"x\",\nIF(AA401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AB22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB401=\"x\",\"x\",\nIF(AB401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AC22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2030,null,"DieselCAPEX Replacement Unit E-Drive2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11& \" \"&Terms!$E$22&\" \"&  Terms!$E$9","v":"Residual Value Replacement Unit E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,0,null,"DieselResidual Value Replacement Unit E-Drive0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F404,Allocations!$C$21:$C$28,0),MATCH($C404,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G404-1+Input_General!$E$22,$K404:$AC404),I394*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G404-1+Input_General!$F$22,$K404:$AC404),I394*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K404=0,IF(OR(K404>0,L394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L404=0,IF(OR(L404>0,M394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M404=0,IF(OR(M404>0,N394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N404=0,IF(OR(N404>0,O394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O404=0,IF(OR(O404>0,P394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P404=0,IF(OR(P404>0,Q394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q404=0,IF(OR(Q404>0,R394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R404=0,IF(OR(R404>0,S394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S404=0,IF(OR(S404>0,T394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T404=0,IF(OR(T404>0,U394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U404=0,IF(OR(U404>0,V394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V404=0,IF(OR(V404>0,W394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W404=0,IF(OR(W404>0,X394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X404=0,IF(OR(X404>0,Y394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y404=0,IF(OR(Y404>0,Z394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z404=0,IF(OR(Z404>0,AA394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA404=0,IF(OR(AA404>0,AB394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB404=0,IF(OR(AB404>0,AC394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB404-($J394*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2023,null,"DieselResidual Value Replacement Unit E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G405-1+Input_General!$E$22,$K405:$AC405),I395*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G405-1+Input_General!$F$22,$K405:$AC405),I395*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K405=0,IF(OR(K405>0,L395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L405=0,IF(OR(L405>0,M395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M405=0,IF(OR(M405>0,N395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N405=0,IF(OR(N405>0,O395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O405=0,IF(OR(O405>0,P395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P405=0,IF(OR(P405>0,Q395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q405=0,IF(OR(Q405>0,R395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R405=0,IF(OR(R405>0,S395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S405=0,IF(OR(S405>0,T395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T405=0,IF(OR(T405>0,U395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U405=0,IF(OR(U405>0,V395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V405=0,IF(OR(V405>0,W395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W405=0,IF(OR(W405>0,X395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X405=0,IF(OR(X405>0,Y395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y405=0,IF(OR(Y405>0,Z395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z405=0,IF(OR(Z405>0,AA395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA405=0,IF(OR(AA405>0,AB395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB405=0,IF(OR(AB405>0,AC395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB405-($J395*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2024,null,"DieselResidual Value Replacement Unit E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G406-1+Input_General!$E$22,$K406:$AC406),I396*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G406-1+Input_General!$F$22,$K406:$AC406),I396*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K406=0,IF(OR(K406>0,L396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L406=0,IF(OR(L406>0,M396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M406=0,IF(OR(M406>0,N396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N406=0,IF(OR(N406>0,O396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O406=0,IF(OR(O406>0,P396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P406=0,IF(OR(P406>0,Q396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q406=0,IF(OR(Q406>0,R396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R406=0,IF(OR(R406>0,S396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S406=0,IF(OR(S406>0,T396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T406=0,IF(OR(T406>0,U396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U406=0,IF(OR(U406>0,V396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V406=0,IF(OR(V406>0,W396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W406=0,IF(OR(W406>0,X396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X406=0,IF(OR(X406>0,Y396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y406=0,IF(OR(Y406>0,Z396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z406=0,IF(OR(Z406>0,AA396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA406=0,IF(OR(AA406>0,AB396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB406=0,IF(OR(AB406>0,AC396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB406-($J396*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2025,null,"DieselResidual Value Replacement Unit E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G407-1+Input_General!$E$22,$K407:$AC407),I397*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G407-1+Input_General!$F$22,$K407:$AC407),I397*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K407=0,IF(OR(K407>0,L397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L407=0,IF(OR(L407>0,M397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M407=0,IF(OR(M407>0,N397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N407=0,IF(OR(N407>0,O397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O407=0,IF(OR(O407>0,P397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P407=0,IF(OR(P407>0,Q397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q407=0,IF(OR(Q407>0,R397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R407=0,IF(OR(R407>0,S397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S407=0,IF(OR(S407>0,T397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T407=0,IF(OR(T407>0,U397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U407=0,IF(OR(U407>0,V397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V407=0,IF(OR(V407>0,W397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W407=0,IF(OR(W407>0,X397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X407=0,IF(OR(X407>0,Y397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y407=0,IF(OR(Y407>0,Z397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z407=0,IF(OR(Z407>0,AA397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA407=0,IF(OR(AA407>0,AB397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB407=0,IF(OR(AB407>0,AC397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB407-($J397*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2026,null,"DieselResidual Value Replacement Unit E-Drive2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G408-1+Input_General!$E$22,$K408:$AC408),I398*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G408-1+Input_General!$F$22,$K408:$AC408),I398*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K408=0,IF(OR(K408>0,L398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L408=0,IF(OR(L408>0,M398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M408=0,IF(OR(M408>0,N398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N408=0,IF(OR(N408>0,O398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O408=0,IF(OR(O408>0,P398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P408=0,IF(OR(P408>0,Q398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q408=0,IF(OR(Q408>0,R398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R408=0,IF(OR(R408>0,S398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S408=0,IF(OR(S408>0,T398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T408=0,IF(OR(T408>0,U398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U408=0,IF(OR(U408>0,V398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V408=0,IF(OR(V408>0,W398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W408=0,IF(OR(W408>0,X398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X408=0,IF(OR(X408>0,Y398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y408=0,IF(OR(Y408>0,Z398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z408=0,IF(OR(Z408>0,AA398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA408=0,IF(OR(AA408>0,AB398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB408=0,IF(OR(AB408>0,AC398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB408-($J398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2027,null,"DieselResidual Value Replacement Unit E-Drive2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G409-1+Input_General!$E$22,$K409:$AC409),I399*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G409-1+Input_General!$F$22,$K409:$AC409),I399*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K409=0,IF(OR(K409>0,L399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L409=0,IF(OR(L409>0,M399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M409=0,IF(OR(M409>0,N399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N409=0,IF(OR(N409>0,O399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O409=0,IF(OR(O409>0,P399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P409=0,IF(OR(P409>0,Q399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q409=0,IF(OR(Q409>0,R399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R409=0,IF(OR(R409>0,S399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S409=0,IF(OR(S409>0,T399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T409=0,IF(OR(T409>0,U399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U409=0,IF(OR(U409>0,V399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V409=0,IF(OR(V409>0,W399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W409=0,IF(OR(W409>0,X399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X409=0,IF(OR(X409>0,Y399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y409=0,IF(OR(Y409>0,Z399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z409=0,IF(OR(Z409>0,AA399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA409=0,IF(OR(AA409>0,AB399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB409=0,IF(OR(AB409>0,AC399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB409-($J399*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2028,null,"DieselResidual Value Replacement Unit E-Drive2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G410-1+Input_General!$E$22,$K410:$AC410),I400*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G410-1+Input_General!$F$22,$K410:$AC410),I400*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K410=0,IF(OR(K410>0,L400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L410=0,IF(OR(L410>0,M400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M410=0,IF(OR(M410>0,N400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N410=0,IF(OR(N410>0,O400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O410=0,IF(OR(O410>0,P400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P410=0,IF(OR(P410>0,Q400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q410=0,IF(OR(Q410>0,R400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R410=0,IF(OR(R410>0,S400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S410=0,IF(OR(S410>0,T400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T410=0,IF(OR(T410>0,U400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U410=0,IF(OR(U410>0,V400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V410=0,IF(OR(V410>0,W400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W410=0,IF(OR(W410>0,X400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X410=0,IF(OR(X410>0,Y400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y410=0,IF(OR(Y410>0,Z400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z410=0,IF(OR(Z410>0,AA400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA410=0,IF(OR(AA410>0,AB400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB410=0,IF(OR(AB410>0,AC400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB410-($J400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2029,null,"DieselResidual Value Replacement Unit E-Drive2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G411-1+Input_General!$E$22,$K411:$AC411),I401*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G411-1+Input_General!$F$22,$K411:$AC411),I401*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K411=0,IF(OR(K411>0,L401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L411=0,IF(OR(L411>0,M401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M411=0,IF(OR(M411>0,N401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N411=0,IF(OR(N411>0,O401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O411=0,IF(OR(O411>0,P401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P411=0,IF(OR(P411>0,Q401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q411=0,IF(OR(Q411>0,R401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R411=0,IF(OR(R411>0,S401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S411=0,IF(OR(S411>0,T401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T411=0,IF(OR(T411>0,U401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U411=0,IF(OR(U411>0,V401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V411=0,IF(OR(V411>0,W401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W411=0,IF(OR(W411>0,X401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X411=0,IF(OR(X411>0,Y401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y411=0,IF(OR(Y411>0,Z401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z411=0,IF(OR(Z411>0,AA401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA411=0,IF(OR(AA411>0,AB401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB411=0,IF(OR(AB411>0,AC401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB411-($J401*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2030,null,"DieselResidual Value Replacement Unit E-Drive2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$10","v":"CAPEX FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,0,null,"DieselCAPEX FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F415,Allocations!$C$21:$C$28,0),MATCH($C415,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L415:AC415,$L$6:$AC$6,\">=\"&$G415,$L$6:$AC$6,\"<\"&$G415+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L415:AC415,$L$6:$AC$6,\">=\"&$G415,$L$6:$AC$6,\"<\"&$G415+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G415=L$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=M$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=N$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=O$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=P$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=R$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=S$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=T$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=U$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=V$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=W$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=X$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2023,null,"DieselCAPEX FC Stack2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L416:AC416,$L$6:$AC$6,\">=\"&$G416,$L$6:$AC$6,\"<\"&$G416+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L416:AC416,$L$6:$AC$6,\">=\"&$G416,$L$6:$AC$6,\"<\"&$G416+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G416=L$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=M$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=N$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=O$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=P$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=R$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=S$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=T$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=U$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=V$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=W$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=X$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2024,null,"DieselCAPEX FC Stack2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L417:AC417,$L$6:$AC$6,\">=\"&$G417,$L$6:$AC$6,\"<\"&$G417+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L417:AC417,$L$6:$AC$6,\">=\"&$G417,$L$6:$AC$6,\"<\"&$G417+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G417=L$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=M$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=N$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=O$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=P$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=R$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=S$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=T$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=U$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=V$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=W$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=X$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2025,null,"DieselCAPEX FC Stack2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L418:AC418,$L$6:$AC$6,\">=\"&$G418,$L$6:$AC$6,\"<\"&$G418+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L418:AC418,$L$6:$AC$6,\">=\"&$G418,$L$6:$AC$6,\"<\"&$G418+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G418=L$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=M$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=N$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=O$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=P$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=R$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=S$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=T$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=U$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=V$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=W$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=X$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2026,null,"DieselCAPEX FC Stack2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L419:AC419,$L$6:$AC$6,\">=\"&$G419,$L$6:$AC$6,\"<\"&$G419+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L419:AC419,$L$6:$AC$6,\">=\"&$G419,$L$6:$AC$6,\"<\"&$G419+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G419=L$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=M$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=N$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=O$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=P$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=R$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=S$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=T$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=U$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=V$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=W$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=X$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2027,null,"DieselCAPEX FC Stack2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L420:AC420,$L$6:$AC$6,\">=\"&$G420,$L$6:$AC$6,\"<\"&$G420+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L420:AC420,$L$6:$AC$6,\">=\"&$G420,$L$6:$AC$6,\"<\"&$G420+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G420=L$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=M$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=N$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=O$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=P$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=R$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=S$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=T$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=U$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=V$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=W$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=X$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2028,null,"DieselCAPEX FC Stack2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L421:AC421,$L$6:$AC$6,\">=\"&$G421,$L$6:$AC$6,\"<\"&$G421+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L421:AC421,$L$6:$AC$6,\">=\"&$G421,$L$6:$AC$6,\"<\"&$G421+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G421=L$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=M$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=N$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=O$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=P$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=R$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=S$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=T$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=U$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=V$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=W$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=X$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2029,null,"DieselCAPEX FC Stack2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L422:AC422,$L$6:$AC$6,\">=\"&$G422,$L$6:$AC$6,\"<\"&$G422+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L422:AC422,$L$6:$AC$6,\">=\"&$G422,$L$6:$AC$6,\"<\"&$G422+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G422=L$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=M$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=N$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=O$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=P$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=R$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=S$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=T$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=U$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=V$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=W$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=X$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2030,null,"DieselCAPEX FC Stack2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$10","v":"Residual Value FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,0,null,"DieselResidual Value FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F425,Allocations!$C$21:$C$28,0),MATCH($C425,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G425-1+Input_General!$E$22,$K425:$AC425),I415*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G425-1+Input_General!$F$22,$K425:$AC425),I415*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K425=0,IF(OR(K425>0,L415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L425=0,IF(OR(L425>0,M415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M425=0,IF(OR(M425>0,N415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N425=0,IF(OR(N425>0,O415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O425=0,IF(OR(O425>0,P415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P425=0,IF(OR(P425>0,Q415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q425=0,IF(OR(Q425>0,R415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R425=0,IF(OR(R425>0,S415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S425=0,IF(OR(S425>0,T415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T425=0,IF(OR(T425>0,U415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U425=0,IF(OR(U425>0,V415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V425=0,IF(OR(V425>0,W415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W425=0,IF(OR(W425>0,X415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X425=0,IF(OR(X425>0,Y415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y425=0,IF(OR(Y425>0,Z415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z425=0,IF(OR(Z425>0,AA415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA425=0,IF(OR(AA425>0,AB415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB425=0,IF(OR(AB425>0,AC415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB425-($J415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2023,null,"DieselResidual Value FC Stack2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G426-1+Input_General!$E$22,$K426:$AC426),I416*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G426-1+Input_General!$F$22,$K426:$AC426),I416*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K426=0,IF(OR(K426>0,L416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L426=0,IF(OR(L426>0,M416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M426=0,IF(OR(M426>0,N416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N426=0,IF(OR(N426>0,O416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O426=0,IF(OR(O426>0,P416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P426=0,IF(OR(P426>0,Q416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q426=0,IF(OR(Q426>0,R416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R426=0,IF(OR(R426>0,S416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S426=0,IF(OR(S426>0,T416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T426=0,IF(OR(T426>0,U416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U426=0,IF(OR(U426>0,V416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V426=0,IF(OR(V426>0,W416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W426=0,IF(OR(W426>0,X416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X426=0,IF(OR(X426>0,Y416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y426=0,IF(OR(Y426>0,Z416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z426=0,IF(OR(Z426>0,AA416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA426=0,IF(OR(AA426>0,AB416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB426=0,IF(OR(AB426>0,AC416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB426-($J416*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2024,null,"DieselResidual Value FC Stack2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G427-1+Input_General!$E$22,$K427:$AC427),I417*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G427-1+Input_General!$F$22,$K427:$AC427),I417*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K427=0,IF(OR(K427>0,L417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L427=0,IF(OR(L427>0,M417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M427=0,IF(OR(M427>0,N417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N427=0,IF(OR(N427>0,O417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O427=0,IF(OR(O427>0,P417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P427=0,IF(OR(P427>0,Q417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q427=0,IF(OR(Q427>0,R417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R427=0,IF(OR(R427>0,S417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S427=0,IF(OR(S427>0,T417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T427=0,IF(OR(T427>0,U417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U427=0,IF(OR(U427>0,V417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V427=0,IF(OR(V427>0,W417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W427=0,IF(OR(W427>0,X417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X427=0,IF(OR(X427>0,Y417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y427=0,IF(OR(Y427>0,Z417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z427=0,IF(OR(Z427>0,AA417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA427=0,IF(OR(AA427>0,AB417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB427=0,IF(OR(AB427>0,AC417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB427-($J417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2025,null,"DieselResidual Value FC Stack2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G428-1+Input_General!$E$22,$K428:$AC428),I418*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G428-1+Input_General!$F$22,$K428:$AC428),I418*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K428=0,IF(OR(K428>0,L418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L428=0,IF(OR(L428>0,M418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M428=0,IF(OR(M428>0,N418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N428=0,IF(OR(N428>0,O418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O428=0,IF(OR(O428>0,P418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P428=0,IF(OR(P428>0,Q418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q428=0,IF(OR(Q428>0,R418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R428=0,IF(OR(R428>0,S418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S428=0,IF(OR(S428>0,T418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T428=0,IF(OR(T428>0,U418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U428=0,IF(OR(U428>0,V418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V428=0,IF(OR(V428>0,W418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W428=0,IF(OR(W428>0,X418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X428=0,IF(OR(X428>0,Y418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y428=0,IF(OR(Y428>0,Z418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z428=0,IF(OR(Z428>0,AA418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA428=0,IF(OR(AA428>0,AB418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB428=0,IF(OR(AB428>0,AC418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB428-($J418*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2026,null,"DieselResidual Value FC Stack2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G429-1+Input_General!$E$22,$K429:$AC429),I419*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G429-1+Input_General!$F$22,$K429:$AC429),I419*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K429=0,IF(OR(K429>0,L419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L429=0,IF(OR(L429>0,M419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M429=0,IF(OR(M429>0,N419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N429=0,IF(OR(N429>0,O419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O429=0,IF(OR(O429>0,P419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P429=0,IF(OR(P429>0,Q419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q429=0,IF(OR(Q429>0,R419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R429=0,IF(OR(R429>0,S419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S429=0,IF(OR(S429>0,T419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T429=0,IF(OR(T429>0,U419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U429=0,IF(OR(U429>0,V419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V429=0,IF(OR(V429>0,W419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W429=0,IF(OR(W429>0,X419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X429=0,IF(OR(X429>0,Y419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y429=0,IF(OR(Y429>0,Z419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z429=0,IF(OR(Z429>0,AA419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA429=0,IF(OR(AA429>0,AB419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB429=0,IF(OR(AB429>0,AC419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB429-($J419*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2027,null,"DieselResidual Value FC Stack2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G430-1+Input_General!$E$22,$K430:$AC430),I420*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G430-1+Input_General!$F$22,$K430:$AC430),I420*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K430=0,IF(OR(K430>0,L420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L430=0,IF(OR(L430>0,M420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M430=0,IF(OR(M430>0,N420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N430=0,IF(OR(N430>0,O420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O430=0,IF(OR(O430>0,P420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P430=0,IF(OR(P430>0,Q420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q430=0,IF(OR(Q430>0,R420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R430=0,IF(OR(R430>0,S420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S430=0,IF(OR(S430>0,T420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T430=0,IF(OR(T430>0,U420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U430=0,IF(OR(U430>0,V420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V430=0,IF(OR(V430>0,W420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W430=0,IF(OR(W430>0,X420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X430=0,IF(OR(X430>0,Y420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y430=0,IF(OR(Y430>0,Z420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z430=0,IF(OR(Z430>0,AA420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA430=0,IF(OR(AA430>0,AB420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB430=0,IF(OR(AB430>0,AC420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB430-($J420*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2028,null,"DieselResidual Value FC Stack2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G431-1+Input_General!$E$22,$K431:$AC431),I421*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G431-1+Input_General!$F$22,$K431:$AC431),I421*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K431=0,IF(OR(K431>0,L421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L431=0,IF(OR(L431>0,M421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M431=0,IF(OR(M431>0,N421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N431=0,IF(OR(N431>0,O421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O431=0,IF(OR(O431>0,P421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P431=0,IF(OR(P431>0,Q421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q431=0,IF(OR(Q431>0,R421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R431=0,IF(OR(R431>0,S421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S431=0,IF(OR(S431>0,T421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T431=0,IF(OR(T431>0,U421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U431=0,IF(OR(U431>0,V421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V431=0,IF(OR(V431>0,W421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W431=0,IF(OR(W431>0,X421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X431=0,IF(OR(X431>0,Y421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y431=0,IF(OR(Y431>0,Z421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z431=0,IF(OR(Z431>0,AA421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA431=0,IF(OR(AA431>0,AB421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB431=0,IF(OR(AB431>0,AC421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB431-($J421*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2029,null,"DieselResidual Value FC Stack2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G432-1+Input_General!$E$22,$K432:$AC432),I422*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G432-1+Input_General!$F$22,$K432:$AC432),I422*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K432=0,IF(OR(K432>0,L422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L432=0,IF(OR(L432>0,M422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M432=0,IF(OR(M432>0,N422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N432=0,IF(OR(N432>0,O422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O432=0,IF(OR(O432>0,P422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P432=0,IF(OR(P432>0,Q422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q432=0,IF(OR(Q432>0,R422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R432=0,IF(OR(R432>0,S422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S432=0,IF(OR(S432>0,T422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T432=0,IF(OR(T432>0,U422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U432=0,IF(OR(U432>0,V422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V432=0,IF(OR(V432>0,W422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W432=0,IF(OR(W432>0,X422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X432=0,IF(OR(X432>0,Y422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y432=0,IF(OR(Y432>0,Z422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z432=0,IF(OR(Z432>0,AA422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA432=0,IF(OR(AA432>0,AB422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB432=0,IF(OR(AB432>0,AC422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB432-($J422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2030,null,"DieselResidual Value FC Stack2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$10","v":"CAPEX Replacement Unit FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,0,null,"DieselCAPEX Replacement Unit FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F435,Allocations!$C$21:$C$28,0),MATCH($C435,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L435:AC435,$L$6:$AC$6,\">=\"&$G435,$L$6:$AC$6,\"<\"&$G435+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L435:AC435,$L$6:$AC$6,\">=\"&$G435,$L$6:$AC$6,\"<\"&$G415+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L435=\"x\",\"x\",\nIF(L435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(M15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M435=\"x\",\"x\",\nIF(M435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(N15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N435=\"x\",\"x\",\nIF(N435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(O15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O435=\"x\",\"x\",\nIF(O435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(P15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P435=\"x\",\"x\",\nIF(P435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Q15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q435=\"x\",\"x\",\nIF(Q435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(R15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R435=\"x\",\"x\",\nIF(R435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(S15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S435=\"x\",\"x\",\nIF(S435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(T15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T435=\"x\",\"x\",\nIF(T435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(U15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U435=\"x\",\"x\",\nIF(U435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(V15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V435=\"x\",\"x\",\nIF(V435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(W15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W435=\"x\",\"x\",\nIF(W435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(X15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X435=\"x\",\"x\",\nIF(X435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Y15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y435=\"x\",\"x\",\nIF(Y435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Z15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z435=\"x\",\"x\",\nIF(Z435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AA15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA435=\"x\",\"x\",\nIF(AA435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AB15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB435=\"x\",\"x\",\nIF(AB435=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AC15>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2023,null,"DieselCAPEX Replacement Unit FC Stack2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L436:AC436,$L$6:$AC$6,\">=\"&$G436,$L$6:$AC$6,\"<\"&$G416+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L436:AC436,$L$6:$AC$6,\">=\"&$G436,$L$6:$AC$6,\"<\"&$G416+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L436=\"x\",\"x\",\nIF(L436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(M16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M436=\"x\",\"x\",\nIF(M436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(N16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N436=\"x\",\"x\",\nIF(N436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(O16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O436=\"x\",\"x\",\nIF(O436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(P16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P436=\"x\",\"x\",\nIF(P436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Q16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q436=\"x\",\"x\",\nIF(Q436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(R16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R436=\"x\",\"x\",\nIF(R436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(S16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S436=\"x\",\"x\",\nIF(S436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(T16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T436=\"x\",\"x\",\nIF(T436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(U16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U436=\"x\",\"x\",\nIF(U436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(V16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V436=\"x\",\"x\",\nIF(V436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(W16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W436=\"x\",\"x\",\nIF(W436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(X16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X436=\"x\",\"x\",\nIF(X436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Y16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y436=\"x\",\"x\",\nIF(Y436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Z16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z436=\"x\",\"x\",\nIF(Z436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AA16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA436=\"x\",\"x\",\nIF(AA436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AB16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB436=\"x\",\"x\",\nIF(AB436=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AC16>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2024,null,"DieselCAPEX Replacement Unit FC Stack2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L437:AC437,$L$6:$AC$6,\">=\"&$G437,$L$6:$AC$6,\"<\"&$G417+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L437:AC437,$L$6:$AC$6,\">=\"&$G437,$L$6:$AC$6,\"<\"&$G417+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L437=\"x\",\"x\",\nIF(L437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(M17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M437=\"x\",\"x\",\nIF(M437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(N17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N437=\"x\",\"x\",\nIF(N437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(O17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O437=\"x\",\"x\",\nIF(O437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(P17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P437=\"x\",\"x\",\nIF(P437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Q17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q437=\"x\",\"x\",\nIF(Q437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(R17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R437=\"x\",\"x\",\nIF(R437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(S17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S437=\"x\",\"x\",\nIF(S437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(T17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T437=\"x\",\"x\",\nIF(T437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(U17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U437=\"x\",\"x\",\nIF(U437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(V17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V437=\"x\",\"x\",\nIF(V437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(W17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W437=\"x\",\"x\",\nIF(W437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(X17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X437=\"x\",\"x\",\nIF(X437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Y17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y437=\"x\",\"x\",\nIF(Y437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Z17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z437=\"x\",\"x\",\nIF(Z437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AA17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA437=\"x\",\"x\",\nIF(AA437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AB17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB437=\"x\",\"x\",\nIF(AB437=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AC17>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2025,null,"DieselCAPEX Replacement Unit FC Stack2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L438:AC438,$L$6:$AC$6,\">=\"&$G438,$L$6:$AC$6,\"<\"&$G418+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L438:AC438,$L$6:$AC$6,\">=\"&$G438,$L$6:$AC$6,\"<\"&$G418+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L438=\"x\",\"x\",\nIF(L438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(M18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M438=\"x\",\"x\",\nIF(M438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(N18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N438=\"x\",\"x\",\nIF(N438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(O18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O438=\"x\",\"x\",\nIF(O438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(P18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P438=\"x\",\"x\",\nIF(P438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Q18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q438=\"x\",\"x\",\nIF(Q438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(R18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R438=\"x\",\"x\",\nIF(R438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(S18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S438=\"x\",\"x\",\nIF(S438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(T18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T438=\"x\",\"x\",\nIF(T438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(U18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U438=\"x\",\"x\",\nIF(U438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(V18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V438=\"x\",\"x\",\nIF(V438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(W18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W438=\"x\",\"x\",\nIF(W438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(X18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X438=\"x\",\"x\",\nIF(X438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Y18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y438=\"x\",\"x\",\nIF(Y438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Z18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z438=\"x\",\"x\",\nIF(Z438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AA18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA438=\"x\",\"x\",\nIF(AA438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AB18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB438=\"x\",\"x\",\nIF(AB438=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AC18>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2026,null,"DieselCAPEX Replacement Unit FC Stack2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L439:AC439,$L$6:$AC$6,\">=\"&$G439,$L$6:$AC$6,\"<\"&$G419+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L439:AC439,$L$6:$AC$6,\">=\"&$G439,$L$6:$AC$6,\"<\"&$G419+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L439=\"x\",\"x\",\nIF(L439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(M19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M439=\"x\",\"x\",\nIF(M439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(N19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N439=\"x\",\"x\",\nIF(N439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(O19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O439=\"x\",\"x\",\nIF(O439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(P19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P439=\"x\",\"x\",\nIF(P439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Q19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q439=\"x\",\"x\",\nIF(Q439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(R19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R439=\"x\",\"x\",\nIF(R439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(S19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S439=\"x\",\"x\",\nIF(S439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(T19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T439=\"x\",\"x\",\nIF(T439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(U19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U439=\"x\",\"x\",\nIF(U439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(V19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V439=\"x\",\"x\",\nIF(V439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(W19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W439=\"x\",\"x\",\nIF(W439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(X19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X439=\"x\",\"x\",\nIF(X439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Y19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y439=\"x\",\"x\",\nIF(Y439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Z19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z439=\"x\",\"x\",\nIF(Z439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AA19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA439=\"x\",\"x\",\nIF(AA439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AB19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB439=\"x\",\"x\",\nIF(AB439=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AC19>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2027,null,"DieselCAPEX Replacement Unit FC Stack2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L440:AC440,$L$6:$AC$6,\">=\"&$G440,$L$6:$AC$6,\"<\"&$G420+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L440:AC440,$L$6:$AC$6,\">=\"&$G440,$L$6:$AC$6,\"<\"&$G420+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L440=\"x\",\"x\",\nIF(L440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(M20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M440=\"x\",\"x\",\nIF(M440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(N20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N440=\"x\",\"x\",\nIF(N440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(O20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O440=\"x\",\"x\",\nIF(O440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(P20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P440=\"x\",\"x\",\nIF(P440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Q20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q440=\"x\",\"x\",\nIF(Q440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(R20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R440=\"x\",\"x\",\nIF(R440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(S20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S440=\"x\",\"x\",\nIF(S440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(T20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T440=\"x\",\"x\",\nIF(T440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(U20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U440=\"x\",\"x\",\nIF(U440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(V20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V440=\"x\",\"x\",\nIF(V440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(W20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W440=\"x\",\"x\",\nIF(W440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(X20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X440=\"x\",\"x\",\nIF(X440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Y20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y440=\"x\",\"x\",\nIF(Y440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Z20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z440=\"x\",\"x\",\nIF(Z440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AA20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA440=\"x\",\"x\",\nIF(AA440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AB20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB440=\"x\",\"x\",\nIF(AB440=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AC20>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2028,null,"DieselCAPEX Replacement Unit FC Stack2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L441:AC441,$L$6:$AC$6,\">=\"&$G441,$L$6:$AC$6,\"<\"&$G421+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L441:AC441,$L$6:$AC$6,\">=\"&$G441,$L$6:$AC$6,\"<\"&$G421+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L441=\"x\",\"x\",\nIF(L441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(M21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M441=\"x\",\"x\",\nIF(M441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(N21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N441=\"x\",\"x\",\nIF(N441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(O21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O441=\"x\",\"x\",\nIF(O441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(P21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P441=\"x\",\"x\",\nIF(P441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Q21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q441=\"x\",\"x\",\nIF(Q441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(R21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R441=\"x\",\"x\",\nIF(R441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(S21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S441=\"x\",\"x\",\nIF(S441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(T21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T441=\"x\",\"x\",\nIF(T441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(U21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U441=\"x\",\"x\",\nIF(U441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(V21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V441=\"x\",\"x\",\nIF(V441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(W21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W441=\"x\",\"x\",\nIF(W441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(X21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X441=\"x\",\"x\",\nIF(X441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Y21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y441=\"x\",\"x\",\nIF(Y441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Z21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z441=\"x\",\"x\",\nIF(Z441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AA21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA441=\"x\",\"x\",\nIF(AA441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AB21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB441=\"x\",\"x\",\nIF(AB441=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AC21>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2029,null,"DieselCAPEX Replacement Unit FC Stack2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L442:AC442,$L$6:$AC$6,\">=\"&$G442,$L$6:$AC$6,\"<\"&$G422+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L442:AC442,$L$6:$AC$6,\">=\"&$G442,$L$6:$AC$6,\"<\"&$G422+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L442=\"x\",\"x\",\nIF(L442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(M22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M442=\"x\",\"x\",\nIF(M442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(N22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N442=\"x\",\"x\",\nIF(N442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(O22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O442=\"x\",\"x\",\nIF(O442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(P22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P442=\"x\",\"x\",\nIF(P442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Q22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q442=\"x\",\"x\",\nIF(Q442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(R22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R442=\"x\",\"x\",\nIF(R442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(S22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S442=\"x\",\"x\",\nIF(S442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(T22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T442=\"x\",\"x\",\nIF(T442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(U22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U442=\"x\",\"x\",\nIF(U442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(V22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V442=\"x\",\"x\",\nIF(V442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(W22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W442=\"x\",\"x\",\nIF(W442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(X22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X442=\"x\",\"x\",\nIF(X442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Y22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y442=\"x\",\"x\",\nIF(Y442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Z22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z442=\"x\",\"x\",\nIF(Z442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AA22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA442=\"x\",\"x\",\nIF(AA442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AB22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB442=\"x\",\"x\",\nIF(AB442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AC22>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2030,null,"DieselCAPEX Replacement Unit FC Stack2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11& \" \"&Terms!$E$22&\" \"&  Terms!$E$10","v":"Residual Value Replacement Unit FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,0,null,"DieselResidual Value Replacement Unit FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F445,Allocations!$C$21:$C$28,0),MATCH($C445,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G445-1+Input_General!$E$22,$K445:$AC445),I435*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G445-1+Input_General!$F$22,$K445:$AC445),I435*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K445=0,IF(OR(K445>0,L435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L445=0,IF(OR(L445>0,M435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M445=0,IF(OR(M445>0,N435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N445=0,IF(OR(N445>0,O435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O445=0,IF(OR(O445>0,P435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P445=0,IF(OR(P445>0,Q435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q445=0,IF(OR(Q445>0,R435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R445=0,IF(OR(R445>0,S435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S445=0,IF(OR(S445>0,T435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T445=0,IF(OR(T445>0,U435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U445=0,IF(OR(U445>0,V435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V445=0,IF(OR(V445>0,W435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W445=0,IF(OR(W445>0,X435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X445=0,IF(OR(X445>0,Y435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y445=0,IF(OR(Y445>0,Z435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z445=0,IF(OR(Z445>0,AA435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA445=0,IF(OR(AA445>0,AB435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB445=0,IF(OR(AB445>0,AC435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB445-($J435*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2023,null,"DieselResidual Value Replacement Unit FC Stack2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G446-1+Input_General!$E$22,$K446:$AC446),I436*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G446-1+Input_General!$F$22,$K446:$AC446),I436*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K446=0,IF(OR(K446>0,L436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L446=0,IF(OR(L446>0,M436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M446=0,IF(OR(M446>0,N436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N446=0,IF(OR(N446>0,O436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O446=0,IF(OR(O446>0,P436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P446=0,IF(OR(P446>0,Q436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q446=0,IF(OR(Q446>0,R436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R446=0,IF(OR(R446>0,S436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S446=0,IF(OR(S446>0,T436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T446=0,IF(OR(T446>0,U436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U446=0,IF(OR(U446>0,V436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V446=0,IF(OR(V446>0,W436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W446=0,IF(OR(W446>0,X436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X446=0,IF(OR(X446>0,Y436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y446=0,IF(OR(Y446>0,Z436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z446=0,IF(OR(Z446>0,AA436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA446=0,IF(OR(AA446>0,AB436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB446=0,IF(OR(AB446>0,AC436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB446-($J436*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2024,null,"DieselResidual Value Replacement Unit FC Stack2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G447-1+Input_General!$E$22,$K447:$AC447),I437*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G447-1+Input_General!$F$22,$K447:$AC447),I437*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K447=0,IF(OR(K447>0,L437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L447=0,IF(OR(L447>0,M437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M447=0,IF(OR(M447>0,N437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N447=0,IF(OR(N447>0,O437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O447=0,IF(OR(O447>0,P437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P447=0,IF(OR(P447>0,Q437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q447=0,IF(OR(Q447>0,R437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R447=0,IF(OR(R447>0,S437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S447=0,IF(OR(S447>0,T437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T447=0,IF(OR(T447>0,U437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U447=0,IF(OR(U447>0,V437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V447=0,IF(OR(V447>0,W437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W447=0,IF(OR(W447>0,X437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X447=0,IF(OR(X447>0,Y437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y447=0,IF(OR(Y447>0,Z437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z447=0,IF(OR(Z447>0,AA437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA447=0,IF(OR(AA447>0,AB437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB447=0,IF(OR(AB447>0,AC437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB447-($J437*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2025,null,"DieselResidual Value Replacement Unit FC Stack2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G448-1+Input_General!$E$22,$K448:$AC448),I438*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G448-1+Input_General!$F$22,$K448:$AC448),I438*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K448=0,IF(OR(K448>0,L438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L448=0,IF(OR(L448>0,M438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M448=0,IF(OR(M448>0,N438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N448=0,IF(OR(N448>0,O438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O448=0,IF(OR(O448>0,P438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P448=0,IF(OR(P448>0,Q438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q448=0,IF(OR(Q448>0,R438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R448=0,IF(OR(R448>0,S438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S448=0,IF(OR(S448>0,T438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T448=0,IF(OR(T448>0,U438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U448=0,IF(OR(U448>0,V438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V448=0,IF(OR(V448>0,W438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W448=0,IF(OR(W448>0,X438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X448=0,IF(OR(X448>0,Y438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y448=0,IF(OR(Y448>0,Z438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z448=0,IF(OR(Z448>0,AA438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA448=0,IF(OR(AA448>0,AB438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB448=0,IF(OR(AB448>0,AC438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB448-($J438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2026,null,"DieselResidual Value Replacement Unit FC Stack2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G449-1+Input_General!$E$22,$K449:$AC449),I439*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G449-1+Input_General!$F$22,$K449:$AC449),I439*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K449=0,IF(OR(K449>0,L439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L449=0,IF(OR(L449>0,M439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M449=0,IF(OR(M449>0,N439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N449=0,IF(OR(N449>0,O439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O449=0,IF(OR(O449>0,P439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P449=0,IF(OR(P449>0,Q439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q449=0,IF(OR(Q449>0,R439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R449=0,IF(OR(R449>0,S439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S449=0,IF(OR(S449>0,T439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T449=0,IF(OR(T449>0,U439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U449=0,IF(OR(U449>0,V439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V449=0,IF(OR(V449>0,W439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W449=0,IF(OR(W449>0,X439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X449=0,IF(OR(X449>0,Y439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y449=0,IF(OR(Y449>0,Z439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z449=0,IF(OR(Z449>0,AA439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA449=0,IF(OR(AA449>0,AB439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB449=0,IF(OR(AB449>0,AC439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB449-($J439*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2027,null,"DieselResidual Value Replacement Unit FC Stack2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G450-1+Input_General!$E$22,$K450:$AC450),I440*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G450-1+Input_General!$F$22,$K450:$AC450),I440*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K450=0,IF(OR(K450>0,L440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L450=0,IF(OR(L450>0,M440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M450=0,IF(OR(M450>0,N440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N450=0,IF(OR(N450>0,O440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O450=0,IF(OR(O450>0,P440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P450=0,IF(OR(P450>0,Q440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q450=0,IF(OR(Q450>0,R440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R450=0,IF(OR(R450>0,S440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S450=0,IF(OR(S450>0,T440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T450=0,IF(OR(T450>0,U440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U450=0,IF(OR(U450>0,V440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V450=0,IF(OR(V450>0,W440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W450=0,IF(OR(W450>0,X440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X450=0,IF(OR(X450>0,Y440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y450=0,IF(OR(Y450>0,Z440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z450=0,IF(OR(Z450>0,AA440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA450=0,IF(OR(AA450>0,AB440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB450=0,IF(OR(AB450>0,AC440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB450-($J440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2028,null,"DieselResidual Value Replacement Unit FC Stack2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G451-1+Input_General!$E$22,$K451:$AC451),I441*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G451-1+Input_General!$F$22,$K451:$AC451),I441*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K451=0,IF(OR(K451>0,L441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L451=0,IF(OR(L451>0,M441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M451=0,IF(OR(M451>0,N441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N451=0,IF(OR(N451>0,O441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O451=0,IF(OR(O451>0,P441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P451=0,IF(OR(P451>0,Q441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q451=0,IF(OR(Q451>0,R441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R451=0,IF(OR(R451>0,S441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S451=0,IF(OR(S451>0,T441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T451=0,IF(OR(T451>0,U441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U451=0,IF(OR(U451>0,V441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V451=0,IF(OR(V451>0,W441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W451=0,IF(OR(W451>0,X441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X451=0,IF(OR(X451>0,Y441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y451=0,IF(OR(Y451>0,Z441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z451=0,IF(OR(Z451>0,AA441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA451=0,IF(OR(AA451>0,AB441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB451=0,IF(OR(AB451>0,AC441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB451-($J441*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2029,null,"DieselResidual Value Replacement Unit FC Stack2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G452-1+Input_General!$E$22,$K452:$AC452),I442*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G452-1+Input_General!$F$22,$K452:$AC452),I442*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K452=0,IF(OR(K452>0,L442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L452=0,IF(OR(L452>0,M442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M452=0,IF(OR(M452>0,N442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N452=0,IF(OR(N452>0,O442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O452=0,IF(OR(O452>0,P442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P452=0,IF(OR(P452>0,Q442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q452=0,IF(OR(Q452>0,R442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R452=0,IF(OR(R452>0,S442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S452=0,IF(OR(S452>0,T442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T452=0,IF(OR(T452>0,U442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U452=0,IF(OR(U452>0,V442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V452=0,IF(OR(V452>0,W442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W452=0,IF(OR(W452>0,X442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X452=0,IF(OR(X452>0,Y442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y452=0,IF(OR(Y452>0,Z442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z452=0,IF(OR(Z452>0,AA442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA452=0,IF(OR(AA452>0,AB442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB452=0,IF(OR(AB452>0,AC442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB452-($J442*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2030,null,"DieselResidual Value Replacement Unit FC Stack2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$11","v":"CAPEX Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,0,null,"DieselCAPEX Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F456,Allocations!$C$21:$C$28,0),MATCH($C456,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L456:AC456,$L$6:$AC$6,\">=\"&$G456,$L$6:$AC$6,\"<\"&$G456+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L456:AC456,$L$6:$AC$6,\">=\"&$G456,$L$6:$AC$6,\"<\"&$G456+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G456=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D456,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2023,null,"DieselCAPEX Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L457:AC457,$L$6:$AC$6,\">=\"&$G457,$L$6:$AC$6,\"<\"&$G457+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L457:AC457,$L$6:$AC$6,\">=\"&$G457,$L$6:$AC$6,\"<\"&$G457+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G457=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D457,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,{"$f":"G457","v":2024},null,{"$f":"AE457&AF457&AH457","v":"DieselCAPEX Small Battery2024"}]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L458:AC458,$L$6:$AC$6,\">=\"&$G458,$L$6:$AC$6,\"<\"&$G458+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L458:AC458,$L$6:$AC$6,\">=\"&$G458,$L$6:$AC$6,\"<\"&$G458+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G458=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D458,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2025,null,"DieselCAPEX Small Battery2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L459:AC459,$L$6:$AC$6,\">=\"&$G459,$L$6:$AC$6,\"<\"&$G459+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L459:AC459,$L$6:$AC$6,\">=\"&$G459,$L$6:$AC$6,\"<\"&$G459+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G459=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D459,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2026,null,"DieselCAPEX Small Battery2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L460:AC460,$L$6:$AC$6,\">=\"&$G460,$L$6:$AC$6,\"<\"&$G460+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L460:AC460,$L$6:$AC$6,\">=\"&$G460,$L$6:$AC$6,\"<\"&$G460+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G460=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D460,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2027,null,"DieselCAPEX Small Battery2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L461:AC461,$L$6:$AC$6,\">=\"&$G461,$L$6:$AC$6,\"<\"&$G461+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L461:AC461,$L$6:$AC$6,\">=\"&$G461,$L$6:$AC$6,\"<\"&$G461+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G461=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D461,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2028,null,"DieselCAPEX Small Battery2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L462:AC462,$L$6:$AC$6,\">=\"&$G462,$L$6:$AC$6,\"<\"&$G462+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L462:AC462,$L$6:$AC$6,\">=\"&$G462,$L$6:$AC$6,\"<\"&$G462+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G462=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D462,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2029,null,"DieselCAPEX Small Battery2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L463:AC463,$L$6:$AC$6,\">=\"&$G463,$L$6:$AC$6,\"<\"&$G463+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L463:AC463,$L$6:$AC$6,\">=\"&$G463,$L$6:$AC$6,\"<\"&$G463+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G463=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D463,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2030,null,"DieselCAPEX Small Battery2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$11","v":"Residual Value Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,0,null,"DieselResidual Value Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F466,Allocations!$C$21:$C$28,0),MATCH($C466,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G466-1+Input_General!$E$22,$K466:$AC466),I456*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G466-1+Input_General!$F$22,$K466:$AC466),I456*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K466=0,IF(OR(K466>0,L456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L466=0,IF(OR(L466>0,M456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M466=0,IF(OR(M466>0,N456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N466=0,IF(OR(N466>0,O456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O466=0,IF(OR(O466>0,P456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P466=0,IF(OR(P466>0,Q456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q466=0,IF(OR(Q466>0,R456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R466=0,IF(OR(R466>0,S456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S466=0,IF(OR(S466>0,T456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T466=0,IF(OR(T466>0,U456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U466=0,IF(OR(U466>0,V456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V466=0,IF(OR(V466>0,W456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W466=0,IF(OR(W466>0,X456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X466=0,IF(OR(X466>0,Y456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y466=0,IF(OR(Y466>0,Z456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z466=0,IF(OR(Z466>0,AA456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA466=0,IF(OR(AA466>0,AB456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB466=0,IF(OR(AB466>0,AC456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB466-($J456*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2023,null,"DieselResidual Value Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G467-1+Input_General!$E$22,$K467:$AC467),I457*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G467-1+Input_General!$F$22,$K467:$AC467),I457*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K467=0,IF(OR(K467>0,L457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L467=0,IF(OR(L467>0,M457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M467=0,IF(OR(M467>0,N457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N467=0,IF(OR(N467>0,O457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O467=0,IF(OR(O467>0,P457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P467=0,IF(OR(P467>0,Q457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q467=0,IF(OR(Q467>0,R457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R467=0,IF(OR(R467>0,S457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S467=0,IF(OR(S467>0,T457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T467=0,IF(OR(T467>0,U457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U467=0,IF(OR(U467>0,V457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V467=0,IF(OR(V467>0,W457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W467=0,IF(OR(W467>0,X457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X467=0,IF(OR(X467>0,Y457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y467=0,IF(OR(Y467>0,Z457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z467=0,IF(OR(Z467>0,AA457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA467=0,IF(OR(AA467>0,AB457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB467=0,IF(OR(AB467>0,AC457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB467-($J457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2024,null,"DieselResidual Value Small Battery2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G468-1+Input_General!$E$22,$K468:$AC468),I458*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G468-1+Input_General!$F$22,$K468:$AC468),I458*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K468=0,IF(OR(K468>0,L458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L468=0,IF(OR(L468>0,M458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M468=0,IF(OR(M468>0,N458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N468=0,IF(OR(N468>0,O458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O468=0,IF(OR(O468>0,P458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P468=0,IF(OR(P468>0,Q458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q468=0,IF(OR(Q468>0,R458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R468=0,IF(OR(R468>0,S458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S468=0,IF(OR(S468>0,T458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T468=0,IF(OR(T468>0,U458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U468=0,IF(OR(U468>0,V458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V468=0,IF(OR(V468>0,W458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W468=0,IF(OR(W468>0,X458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X468=0,IF(OR(X468>0,Y458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y468=0,IF(OR(Y468>0,Z458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z468=0,IF(OR(Z468>0,AA458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA468=0,IF(OR(AA468>0,AB458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB468=0,IF(OR(AB468>0,AC458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB468-($J458*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2025,null,"DieselResidual Value Small Battery2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G469-1+Input_General!$E$22,$K469:$AC469),I459*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G469-1+Input_General!$F$22,$K469:$AC469),I459*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K469=0,IF(OR(K469>0,L459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L469=0,IF(OR(L469>0,M459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M469=0,IF(OR(M469>0,N459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N469=0,IF(OR(N469>0,O459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O469=0,IF(OR(O469>0,P459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P469=0,IF(OR(P469>0,Q459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q469=0,IF(OR(Q469>0,R459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R469=0,IF(OR(R469>0,S459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S469=0,IF(OR(S469>0,T459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T469=0,IF(OR(T469>0,U459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U469=0,IF(OR(U469>0,V459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V469=0,IF(OR(V469>0,W459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W469=0,IF(OR(W469>0,X459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X469=0,IF(OR(X469>0,Y459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y469=0,IF(OR(Y469>0,Z459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z469=0,IF(OR(Z469>0,AA459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA469=0,IF(OR(AA469>0,AB459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB469=0,IF(OR(AB469>0,AC459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB469-($J459*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2026,null,"DieselResidual Value Small Battery2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G470-1+Input_General!$E$22,$K470:$AC470),I460*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G470-1+Input_General!$F$22,$K470:$AC470),I460*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K470=0,IF(OR(K470>0,L460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L470=0,IF(OR(L470>0,M460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M470=0,IF(OR(M470>0,N460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N470=0,IF(OR(N470>0,O460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O470=0,IF(OR(O470>0,P460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P470=0,IF(OR(P470>0,Q460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q470=0,IF(OR(Q470>0,R460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R470=0,IF(OR(R470>0,S460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S470=0,IF(OR(S470>0,T460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T470=0,IF(OR(T470>0,U460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U470=0,IF(OR(U470>0,V460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V470=0,IF(OR(V470>0,W460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W470=0,IF(OR(W470>0,X460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X470=0,IF(OR(X470>0,Y460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y470=0,IF(OR(Y470>0,Z460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z470=0,IF(OR(Z470>0,AA460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA470=0,IF(OR(AA470>0,AB460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB470=0,IF(OR(AB470>0,AC460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB470-($J460*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2027,null,"DieselResidual Value Small Battery2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G471-1+Input_General!$E$22,$K471:$AC471),I461*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G471-1+Input_General!$F$22,$K471:$AC471),I461*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K471=0,IF(OR(K471>0,L461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L471=0,IF(OR(L471>0,M461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M471=0,IF(OR(M471>0,N461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N471=0,IF(OR(N471>0,O461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O471=0,IF(OR(O471>0,P461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P471=0,IF(OR(P471>0,Q461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q471=0,IF(OR(Q471>0,R461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R471=0,IF(OR(R471>0,S461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S471=0,IF(OR(S471>0,T461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T471=0,IF(OR(T471>0,U461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U471=0,IF(OR(U471>0,V461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V471=0,IF(OR(V471>0,W461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W471=0,IF(OR(W471>0,X461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X471=0,IF(OR(X471>0,Y461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y471=0,IF(OR(Y471>0,Z461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z471=0,IF(OR(Z471>0,AA461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA471=0,IF(OR(AA471>0,AB461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB471=0,IF(OR(AB471>0,AC461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB471-($J461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2028,null,"DieselResidual Value Small Battery2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G472-1+Input_General!$E$22,$K472:$AC472),I462*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G472-1+Input_General!$F$22,$K472:$AC472),I462*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K472=0,IF(OR(K472>0,L462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L472=0,IF(OR(L472>0,M462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M472=0,IF(OR(M472>0,N462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N472=0,IF(OR(N472>0,O462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O472=0,IF(OR(O472>0,P462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P472=0,IF(OR(P472>0,Q462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q472=0,IF(OR(Q472>0,R462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R472=0,IF(OR(R472>0,S462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S472=0,IF(OR(S472>0,T462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T472=0,IF(OR(T472>0,U462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U472=0,IF(OR(U472>0,V462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V472=0,IF(OR(V472>0,W462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W472=0,IF(OR(W472>0,X462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X472=0,IF(OR(X472>0,Y462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y472=0,IF(OR(Y472>0,Z462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z472=0,IF(OR(Z472>0,AA462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA472=0,IF(OR(AA472>0,AB462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB472=0,IF(OR(AB472>0,AC462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB472-($J462*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2029,null,"DieselResidual Value Small Battery2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G473-1+Input_General!$E$22,$K473:$AC473),I463*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G473-1+Input_General!$F$22,$K473:$AC473),I463*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K473=0,IF(OR(K473>0,L463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L473=0,IF(OR(L473>0,M463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M473=0,IF(OR(M473>0,N463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N473=0,IF(OR(N473>0,O463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O473=0,IF(OR(O473>0,P463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P473=0,IF(OR(P473>0,Q463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q473=0,IF(OR(Q473>0,R463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R473=0,IF(OR(R473>0,S463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S473=0,IF(OR(S473>0,T463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T473=0,IF(OR(T473>0,U463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U473=0,IF(OR(U473>0,V463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V473=0,IF(OR(V473>0,W463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W473=0,IF(OR(W473>0,X463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X473=0,IF(OR(X473>0,Y463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y473=0,IF(OR(Y473>0,Z463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z473=0,IF(OR(Z473>0,AA463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA473=0,IF(OR(AA473>0,AB463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB473=0,IF(OR(AB473>0,AC463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB473-($J463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2030,null,"DieselResidual Value Small Battery2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$11","v":"CAPEX Replacement Unit Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,0,null,"DieselCAPEX Replacement Unit Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F476,Allocations!$C$21:$C$28,0),MATCH($C476,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L476:AC476,$L$6:$AC$6,\">=\"&$G476,$L$6:$AC$6,\"<\"&$G476+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L476:AC476,$L$6:$AC$6,\">=\"&$G476,$L$6:$AC$6,\"<\"&$G456+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L476=\"x\",\"x\",\nIF(L476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(M15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M476=\"x\",\"x\",\nIF(M476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(N15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N476=\"x\",\"x\",\nIF(N476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(O15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O476=\"x\",\"x\",\nIF(O476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(P15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P476=\"x\",\"x\",\nIF(P476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Q15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q476=\"x\",\"x\",\nIF(Q476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(R15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R476=\"x\",\"x\",\nIF(R476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(S15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S476=\"x\",\"x\",\nIF(S476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(T15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T476=\"x\",\"x\",\nIF(T476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(U15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U476=\"x\",\"x\",\nIF(U476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(V15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V476=\"x\",\"x\",\nIF(V476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(W15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W476=\"x\",\"x\",\nIF(W476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(X15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X476=\"x\",\"x\",\nIF(X476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Y15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y476=\"x\",\"x\",\nIF(Y476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Z15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z476=\"x\",\"x\",\nIF(Z476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AA15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA476=\"x\",\"x\",\nIF(AA476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AB15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB476=\"x\",\"x\",\nIF(AB476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AC15>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2023,null,"DieselCAPEX Replacement Unit Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L477:AC477,$L$6:$AC$6,\">=\"&$G477,$L$6:$AC$6,\"<\"&$G457+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L477:AC477,$L$6:$AC$6,\">=\"&$G477,$L$6:$AC$6,\"<\"&$G457+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L477=\"x\",\"x\",\nIF(L477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(M16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M477=\"x\",\"x\",\nIF(M477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(N16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N477=\"x\",\"x\",\nIF(N477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(O16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O477=\"x\",\"x\",\nIF(O477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(P16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P477=\"x\",\"x\",\nIF(P477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Q16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q477=\"x\",\"x\",\nIF(Q477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(R16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R477=\"x\",\"x\",\nIF(R477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(S16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S477=\"x\",\"x\",\nIF(S477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(T16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T477=\"x\",\"x\",\nIF(T477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(U16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U477=\"x\",\"x\",\nIF(U477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(V16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V477=\"x\",\"x\",\nIF(V477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(W16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W477=\"x\",\"x\",\nIF(W477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(X16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X477=\"x\",\"x\",\nIF(X477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Y16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y477=\"x\",\"x\",\nIF(Y477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Z16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z477=\"x\",\"x\",\nIF(Z477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AA16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA477=\"x\",\"x\",\nIF(AA477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AB16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB477=\"x\",\"x\",\nIF(AB477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AC16>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2024,null,"DieselCAPEX Replacement Unit Small Battery2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L478:AC478,$L$6:$AC$6,\">=\"&$G478,$L$6:$AC$6,\"<\"&$G458+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L478:AC478,$L$6:$AC$6,\">=\"&$G478,$L$6:$AC$6,\"<\"&$G458+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L478=\"x\",\"x\",\nIF(L478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(M17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M478=\"x\",\"x\",\nIF(M478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(N17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N478=\"x\",\"x\",\nIF(N478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(O17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O478=\"x\",\"x\",\nIF(O478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(P17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P478=\"x\",\"x\",\nIF(P478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Q17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q478=\"x\",\"x\",\nIF(Q478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(R17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R478=\"x\",\"x\",\nIF(R478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(S17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S478=\"x\",\"x\",\nIF(S478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(T17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T478=\"x\",\"x\",\nIF(T478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(U17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U478=\"x\",\"x\",\nIF(U478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(V17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V478=\"x\",\"x\",\nIF(V478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(W17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W478=\"x\",\"x\",\nIF(W478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(X17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X478=\"x\",\"x\",\nIF(X478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Y17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y478=\"x\",\"x\",\nIF(Y478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Z17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z478=\"x\",\"x\",\nIF(Z478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AA17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA478=\"x\",\"x\",\nIF(AA478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AB17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB478=\"x\",\"x\",\nIF(AB478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AC17>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2025,null,"DieselCAPEX Replacement Unit Small Battery2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L479:AC479,$L$6:$AC$6,\">=\"&$G479,$L$6:$AC$6,\"<\"&$G459+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L479:AC479,$L$6:$AC$6,\">=\"&$G479,$L$6:$AC$6,\"<\"&$G459+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L479=\"x\",\"x\",\nIF(L479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(M18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M479=\"x\",\"x\",\nIF(M479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(N18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N479=\"x\",\"x\",\nIF(N479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(O18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O479=\"x\",\"x\",\nIF(O479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(P18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P479=\"x\",\"x\",\nIF(P479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Q18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q479=\"x\",\"x\",\nIF(Q479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(R18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R479=\"x\",\"x\",\nIF(R479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(S18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S479=\"x\",\"x\",\nIF(S479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(T18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T479=\"x\",\"x\",\nIF(T479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(U18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U479=\"x\",\"x\",\nIF(U479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(V18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V479=\"x\",\"x\",\nIF(V479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(W18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W479=\"x\",\"x\",\nIF(W479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(X18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X479=\"x\",\"x\",\nIF(X479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Y18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y479=\"x\",\"x\",\nIF(Y479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Z18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z479=\"x\",\"x\",\nIF(Z479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AA18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA479=\"x\",\"x\",\nIF(AA479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AB18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB479=\"x\",\"x\",\nIF(AB479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AC18>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2026,null,"DieselCAPEX Replacement Unit Small Battery2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L480:AC480,$L$6:$AC$6,\">=\"&$G480,$L$6:$AC$6,\"<\"&$G460+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L480:AC480,$L$6:$AC$6,\">=\"&$G480,$L$6:$AC$6,\"<\"&$G460+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L480=\"x\",\"x\",\nIF(L480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(M19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M480=\"x\",\"x\",\nIF(M480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(N19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N480=\"x\",\"x\",\nIF(N480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(O19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O480=\"x\",\"x\",\nIF(O480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(P19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P480=\"x\",\"x\",\nIF(P480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Q19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q480=\"x\",\"x\",\nIF(Q480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(R19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R480=\"x\",\"x\",\nIF(R480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(S19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S480=\"x\",\"x\",\nIF(S480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(T19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T480=\"x\",\"x\",\nIF(T480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(U19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U480=\"x\",\"x\",\nIF(U480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(V19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V480=\"x\",\"x\",\nIF(V480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(W19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W480=\"x\",\"x\",\nIF(W480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(X19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X480=\"x\",\"x\",\nIF(X480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Y19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y480=\"x\",\"x\",\nIF(Y480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Z19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z480=\"x\",\"x\",\nIF(Z480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AA19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA480=\"x\",\"x\",\nIF(AA480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AB19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB480=\"x\",\"x\",\nIF(AB480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AC19>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2027,null,"DieselCAPEX Replacement Unit Small Battery2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L481:AC481,$L$6:$AC$6,\">=\"&$G481,$L$6:$AC$6,\"<\"&$G461+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L481:AC481,$L$6:$AC$6,\">=\"&$G481,$L$6:$AC$6,\"<\"&$G461+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L481=\"x\",\"x\",\nIF(L481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(M20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M481=\"x\",\"x\",\nIF(M481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(N20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N481=\"x\",\"x\",\nIF(N481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(O20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O481=\"x\",\"x\",\nIF(O481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(P20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P481=\"x\",\"x\",\nIF(P481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Q20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q481=\"x\",\"x\",\nIF(Q481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(R20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R481=\"x\",\"x\",\nIF(R481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(S20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S481=\"x\",\"x\",\nIF(S481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(T20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T481=\"x\",\"x\",\nIF(T481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(U20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U481=\"x\",\"x\",\nIF(U481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(V20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V481=\"x\",\"x\",\nIF(V481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(W20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W481=\"x\",\"x\",\nIF(W481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(X20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X481=\"x\",\"x\",\nIF(X481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Y20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y481=\"x\",\"x\",\nIF(Y481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Z20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z481=\"x\",\"x\",\nIF(Z481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AA20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA481=\"x\",\"x\",\nIF(AA481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AB20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB481=\"x\",\"x\",\nIF(AB481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AC20>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2028,null,"DieselCAPEX Replacement Unit Small Battery2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L482:AC482,$L$6:$AC$6,\">=\"&$G482,$L$6:$AC$6,\"<\"&$G462+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L482:AC482,$L$6:$AC$6,\">=\"&$G482,$L$6:$AC$6,\"<\"&$G462+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L482=\"x\",\"x\",\nIF(L482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(M21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M482=\"x\",\"x\",\nIF(M482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(N21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N482=\"x\",\"x\",\nIF(N482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(O21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O482=\"x\",\"x\",\nIF(O482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(P21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P482=\"x\",\"x\",\nIF(P482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Q21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q482=\"x\",\"x\",\nIF(Q482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(R21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R482=\"x\",\"x\",\nIF(R482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(S21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S482=\"x\",\"x\",\nIF(S482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(T21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T482=\"x\",\"x\",\nIF(T482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(U21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U482=\"x\",\"x\",\nIF(U482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(V21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V482=\"x\",\"x\",\nIF(V482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(W21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W482=\"x\",\"x\",\nIF(W482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(X21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X482=\"x\",\"x\",\nIF(X482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Y21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y482=\"x\",\"x\",\nIF(Y482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Z21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z482=\"x\",\"x\",\nIF(Z482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AA21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA482=\"x\",\"x\",\nIF(AA482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AB21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB482=\"x\",\"x\",\nIF(AB482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AC21>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2029,null,"DieselCAPEX Replacement Unit Small Battery2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L483:AC483,$L$6:$AC$6,\">=\"&$G483,$L$6:$AC$6,\"<\"&$G463+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L483:AC483,$L$6:$AC$6,\">=\"&$G483,$L$6:$AC$6,\"<\"&$G463+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L483=\"x\",\"x\",\nIF(L483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(M22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M483=\"x\",\"x\",\nIF(M483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(N22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N483=\"x\",\"x\",\nIF(N483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(O22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O483=\"x\",\"x\",\nIF(O483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(P22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P483=\"x\",\"x\",\nIF(P483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Q22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q483=\"x\",\"x\",\nIF(Q483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(R22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R483=\"x\",\"x\",\nIF(R483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(S22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S483=\"x\",\"x\",\nIF(S483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(T22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T483=\"x\",\"x\",\nIF(T483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(U22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U483=\"x\",\"x\",\nIF(U483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(V22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V483=\"x\",\"x\",\nIF(V483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(W22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W483=\"x\",\"x\",\nIF(W483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(X22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X483=\"x\",\"x\",\nIF(X483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Y22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y483=\"x\",\"x\",\nIF(Y483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Z22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z483=\"x\",\"x\",\nIF(Z483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AA22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA483=\"x\",\"x\",\nIF(AA483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AB22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB483=\"x\",\"x\",\nIF(AB483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AC22>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2030,null,"DieselCAPEX Replacement Unit Small Battery2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11& \" \"&Terms!$E$22&\" \"&  Terms!$E$11","v":"Residual Value Replacement Unit Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,0,null,"DieselResidual Value Replacement Unit Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F486,Allocations!$C$21:$C$28,0),MATCH($C486,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G486-1+Input_General!$E$22,$K486:$AC486),I476*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G486-1+Input_General!$F$22,$K486:$AC486),I476*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K486=0,IF(OR(K486>0,L476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L486=0,IF(OR(L486>0,M476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M486=0,IF(OR(M486>0,N476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N486=0,IF(OR(N486>0,O476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O486=0,IF(OR(O486>0,P476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P486=0,IF(OR(P486>0,Q476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q486=0,IF(OR(Q486>0,R476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R486=0,IF(OR(R486>0,S476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S486=0,IF(OR(S486>0,T476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T486=0,IF(OR(T486>0,U476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U486=0,IF(OR(U486>0,V476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V486=0,IF(OR(V486>0,W476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W486=0,IF(OR(W486>0,X476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X486=0,IF(OR(X486>0,Y476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y486=0,IF(OR(Y486>0,Z476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z486=0,IF(OR(Z486>0,AA476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA486=0,IF(OR(AA486>0,AB476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB486=0,IF(OR(AB486>0,AC476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB486-($J476*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2023,null,"DieselResidual Value Replacement Unit Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G487-1+Input_General!$E$22,$K487:$AC487),I477*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G487-1+Input_General!$F$22,$K487:$AC487),I477*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K487=0,IF(OR(K487>0,L477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L487=0,IF(OR(L487>0,M477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M487=0,IF(OR(M487>0,N477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N487=0,IF(OR(N487>0,O477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O487=0,IF(OR(O487>0,P477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P487=0,IF(OR(P487>0,Q477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q487=0,IF(OR(Q487>0,R477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R487=0,IF(OR(R487>0,S477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S487=0,IF(OR(S487>0,T477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T487=0,IF(OR(T487>0,U477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U487=0,IF(OR(U487>0,V477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V487=0,IF(OR(V487>0,W477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W487=0,IF(OR(W487>0,X477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X487=0,IF(OR(X487>0,Y477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y487=0,IF(OR(Y487>0,Z477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z487=0,IF(OR(Z487>0,AA477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA487=0,IF(OR(AA487>0,AB477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB487=0,IF(OR(AB487>0,AC477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB487-($J477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2024,null,"DieselResidual Value Replacement Unit Small Battery2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G488-1+Input_General!$E$22,$K488:$AC488),I478*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G488-1+Input_General!$F$22,$K488:$AC488),I478*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K488=0,IF(OR(K488>0,L478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L488=0,IF(OR(L488>0,M478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M488=0,IF(OR(M488>0,N478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N488=0,IF(OR(N488>0,O478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O488=0,IF(OR(O488>0,P478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P488=0,IF(OR(P488>0,Q478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q488=0,IF(OR(Q488>0,R478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R488=0,IF(OR(R488>0,S478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S488=0,IF(OR(S488>0,T478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T488=0,IF(OR(T488>0,U478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U488=0,IF(OR(U488>0,V478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V488=0,IF(OR(V488>0,W478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W488=0,IF(OR(W488>0,X478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X488=0,IF(OR(X488>0,Y478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y488=0,IF(OR(Y488>0,Z478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z488=0,IF(OR(Z488>0,AA478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA488=0,IF(OR(AA488>0,AB478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB488=0,IF(OR(AB488>0,AC478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB488-($J478*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2025,null,"DieselResidual Value Replacement Unit Small Battery2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G489-1+Input_General!$E$22,$K489:$AC489),I479*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G489-1+Input_General!$F$22,$K489:$AC489),I479*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K489=0,IF(OR(K489>0,L479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L489=0,IF(OR(L489>0,M479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M489=0,IF(OR(M489>0,N479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N489=0,IF(OR(N489>0,O479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O489=0,IF(OR(O489>0,P479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P489=0,IF(OR(P489>0,Q479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q489=0,IF(OR(Q489>0,R479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R489=0,IF(OR(R489>0,S479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S489=0,IF(OR(S489>0,T479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T489=0,IF(OR(T489>0,U479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U489=0,IF(OR(U489>0,V479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V489=0,IF(OR(V489>0,W479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W489=0,IF(OR(W489>0,X479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X489=0,IF(OR(X489>0,Y479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y489=0,IF(OR(Y489>0,Z479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z489=0,IF(OR(Z489>0,AA479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA489=0,IF(OR(AA489>0,AB479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB489=0,IF(OR(AB489>0,AC479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB489-($J479*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2026,null,"DieselResidual Value Replacement Unit Small Battery2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G490-1+Input_General!$E$22,$K490:$AC490),I480*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G490-1+Input_General!$F$22,$K490:$AC490),I480*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K490=0,IF(OR(K490>0,L480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L490=0,IF(OR(L490>0,M480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M490=0,IF(OR(M490>0,N480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N490=0,IF(OR(N490>0,O480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O490=0,IF(OR(O490>0,P480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P490=0,IF(OR(P490>0,Q480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q490=0,IF(OR(Q490>0,R480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R490=0,IF(OR(R490>0,S480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S490=0,IF(OR(S490>0,T480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T490=0,IF(OR(T490>0,U480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U490=0,IF(OR(U490>0,V480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V490=0,IF(OR(V490>0,W480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W490=0,IF(OR(W490>0,X480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X490=0,IF(OR(X490>0,Y480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y490=0,IF(OR(Y490>0,Z480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z490=0,IF(OR(Z490>0,AA480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA490=0,IF(OR(AA490>0,AB480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB490=0,IF(OR(AB490>0,AC480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB490-($J480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2027,null,"DieselResidual Value Replacement Unit Small Battery2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G491-1+Input_General!$E$22,$K491:$AC491),I481*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G491-1+Input_General!$F$22,$K491:$AC491),I481*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K491=0,IF(OR(K491>0,L481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L491=0,IF(OR(L491>0,M481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M491=0,IF(OR(M491>0,N481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N491=0,IF(OR(N491>0,O481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O491=0,IF(OR(O491>0,P481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P491=0,IF(OR(P491>0,Q481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q491=0,IF(OR(Q491>0,R481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R491=0,IF(OR(R491>0,S481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S491=0,IF(OR(S491>0,T481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T491=0,IF(OR(T491>0,U481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U491=0,IF(OR(U491>0,V481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V491=0,IF(OR(V491>0,W481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W491=0,IF(OR(W491>0,X481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X491=0,IF(OR(X491>0,Y481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y491=0,IF(OR(Y491>0,Z481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z491=0,IF(OR(Z491>0,AA481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA491=0,IF(OR(AA491>0,AB481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB491=0,IF(OR(AB491>0,AC481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB491-($J481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2028,null,"DieselResidual Value Replacement Unit Small Battery2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G492-1+Input_General!$E$22,$K492:$AC492),I482*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G492-1+Input_General!$F$22,$K492:$AC492),I482*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K492=0,IF(OR(K492>0,L482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L492=0,IF(OR(L492>0,M482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M492=0,IF(OR(M492>0,N482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N492=0,IF(OR(N492>0,O482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O492=0,IF(OR(O492>0,P482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P492=0,IF(OR(P492>0,Q482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q492=0,IF(OR(Q492>0,R482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R492=0,IF(OR(R492>0,S482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S492=0,IF(OR(S492>0,T482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T492=0,IF(OR(T492>0,U482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U492=0,IF(OR(U492>0,V482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V492=0,IF(OR(V492>0,W482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W492=0,IF(OR(W492>0,X482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X492=0,IF(OR(X492>0,Y482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y492=0,IF(OR(Y492>0,Z482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z492=0,IF(OR(Z492>0,AA482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA492=0,IF(OR(AA492>0,AB482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB492=0,IF(OR(AB492>0,AC482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB492-($J482*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2029,null,"DieselResidual Value Replacement Unit Small Battery2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G493-1+Input_General!$E$22,$K493:$AC493),I483*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G493-1+Input_General!$F$22,$K493:$AC493),I483*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K493=0,IF(OR(K493>0,L483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L493=0,IF(OR(L493>0,M483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M493=0,IF(OR(M493>0,N483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N493=0,IF(OR(N493>0,O483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O493=0,IF(OR(O493>0,P483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P493=0,IF(OR(P493>0,Q483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q493=0,IF(OR(Q493>0,R483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R493=0,IF(OR(R493>0,S483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S493=0,IF(OR(S493>0,T483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T493=0,IF(OR(T493>0,U483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U493=0,IF(OR(U493>0,V483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V493=0,IF(OR(V493>0,W483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W493=0,IF(OR(W493>0,X483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X493=0,IF(OR(X493>0,Y483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y493=0,IF(OR(Y493>0,Z483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z493=0,IF(OR(Z493>0,AA483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA493=0,IF(OR(AA493>0,AB483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB493=0,IF(OR(AB493>0,AC483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB493-($J483*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2030,null,"DieselResidual Value Replacement Unit Small Battery2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$12","v":"CAPEX H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C496","v":"CAPEX H2 Tank 350 bar"},null,0,null,"DieselCAPEX H2 Tank 350 bar0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F497,Allocations!$C$21:$C$28,0),MATCH($C497,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L497:AC497,$L$6:$AC$6,\">=\"&$G497,$L$6:$AC$6,\"<\"&$G497+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L497:AC497,$L$6:$AC$6,\">=\"&$G497,$L$6:$AC$6,\"<\"&$G497+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G497=L$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=M$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=N$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=O$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=P$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=R$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=S$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=T$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=U$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=V$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=W$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=X$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C496","v":"CAPEX H2 Tank 350 bar"},null,2023,null,"DieselCAPEX H2 Tank 350 bar2023"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L498:AC498,$L$6:$AC$6,\">=\"&$G498,$L$6:$AC$6,\"<\"&$G498+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L498:AC498,$L$6:$AC$6,\">=\"&$G498,$L$6:$AC$6,\"<\"&$G498+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G498=L$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=M$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=N$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=O$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=P$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=R$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=S$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=T$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=U$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=V$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=W$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=X$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C496","v":"CAPEX H2 Tank 350 bar"},null,2024,null,"DieselCAPEX H2 Tank 350 bar2024"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L499:AC499,$L$6:$AC$6,\">=\"&$G499,$L$6:$AC$6,\"<\"&$G499+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L499:AC499,$L$6:$AC$6,\">=\"&$G499,$L$6:$AC$6,\"<\"&$G499+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G499=L$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=M$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=N$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=O$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=P$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=R$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=S$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=T$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=U$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=V$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=W$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=X$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C496","v":"CAPEX H2 Tank 350 bar"},null,2025,null,"DieselCAPEX H2 Tank 350 bar2025"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L500:AC500,$L$6:$AC$6,\">=\"&$G500,$L$6:$AC$6,\"<\"&$G500+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L500:AC500,$L$6:$AC$6,\">=\"&$G500,$L$6:$AC$6,\"<\"&$G500+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G500=L$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=M$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=N$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=O$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=P$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=R$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=S$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=T$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=U$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=V$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=W$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=X$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C496","v":"CAPEX H2 Tank 350 bar"},null,2026,null,"DieselCAPEX H2 Tank 350 bar2026"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D507","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G510-1+Input_General!$E$22,$K510:$AC510),I500*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G510-1+Input_General!$F$22,$K510:$AC510),I500*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K510=0,IF(OR(K510>0,L500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L510=0,IF(OR(L510>0,M500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M510=0,IF(OR(M510>0,N500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N510=0,IF(OR(N510>0,O500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O510=0,IF(OR(O510>0,P500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P510=0,IF(OR(P510>0,Q500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q510=0,IF(OR(Q510>0,R500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R510=0,IF(OR(R510>0,S500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S510=0,IF(OR(S510>0,T500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T510=0,IF(OR(T510>0,U500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U510=0,IF(OR(U510>0,V500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V510=0,IF(OR(V510>0,W500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W510=0,IF(OR(W510>0,X500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X510=0,IF(OR(X510>0,Y500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y510=0,IF(OR(Y510>0,Z500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z510=0,IF(OR(Z510>0,AA500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA510=0,IF(OR(AA510>0,AB500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB510=0,IF(OR(AB510>0,AC500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB510-($J500*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C506","v":"Residual Value H2 Tank 350 bar"},null,2026,null,"DieselResidual Value H2 Tank 350 bar2026"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D517","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L524:AC524,$L$6:$AC$6,\">=\"&$G524,$L$6:$AC$6,\"<\"&$G504+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L524:AC524,$L$6:$AC$6,\">=\"&$G524,$L$6:$AC$6,\"<\"&$G504+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L524=\"x\",\"x\",IF(L524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(M22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M524=\"x\",\"x\",IF(M524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(N22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N524=\"x\",\"x\",IF(N524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(O22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O524=\"x\",\"x\",IF(O524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(P22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P524=\"x\",\"x\",IF(P524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(Q22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q524=\"x\",\"x\",IF(Q524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(R22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R524=\"x\",\"x\",IF(R524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(S22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S524=\"x\",\"x\",IF(S524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(T22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T524=\"x\",\"x\",IF(T524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(U22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U524=\"x\",\"x\",IF(U524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(V22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V524=\"x\",\"x\",IF(V524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(W22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W524=\"x\",\"x\",IF(W524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(X22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X524=\"x\",\"x\",IF(X524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(Y22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y524=\"x\",\"x\",IF(Y524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(Z22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z524=\"x\",\"x\",IF(Z524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(AA22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA524=\"x\",\"x\",IF(AA524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(AB22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB524=\"x\",\"x\",IF(AB524=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D524*IF(AC22>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C516","v":"CAPEX Replacement Unit H2 Tank 350 bar"},null,2030,null,"DieselCAPEX Replacement Unit H2 Tank 350 bar2030"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D527","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G533-1+Input_General!$E$22,$K533:$AC533),I523*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G533-1+Input_General!$F$22,$K533:$AC533),I523*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K533=0,IF(OR(K533>0,L523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L533=0,IF(OR(L533>0,M523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M533=0,IF(OR(M533>0,N523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N533=0,IF(OR(N533>0,O523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O533=0,IF(OR(O533>0,P523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P533=0,IF(OR(P533>0,Q523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q533=0,IF(OR(Q533>0,R523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R533=0,IF(OR(R533>0,S523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S533=0,IF(OR(S533>0,T523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T533=0,IF(OR(T533>0,U523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U533=0,IF(OR(U533>0,V523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V533=0,IF(OR(V533>0,W523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W533=0,IF(OR(W533>0,X523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X533=0,IF(OR(X533>0,Y523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y533=0,IF(OR(Y533>0,Z523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z533=0,IF(OR(Z533>0,AA523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA533=0,IF(OR(AA533>0,AB523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB533=0,IF(OR(AB533>0,AC523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB533-($J523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C526","v":"Residual Value Replacement Unit H2 Tank 350 bar"},null,2029,null,"DieselResidual Value Replacement Unit H2 Tank 350 bar2029"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D568","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G572-1+Input_General!$E$22,$K572:$AC572),I562*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G572-1+Input_General!$F$22,$K572:$AC572),I562*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K572=0,IF(OR(K572>0,L562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L572=0,IF(OR(L572>0,M562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M572=0,IF(OR(M572>0,N562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N572=0,IF(OR(N572>0,O562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O572=0,IF(OR(O572>0,P562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P572=0,IF(OR(P572>0,Q562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q572=0,IF(OR(Q572>0,R562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R572=0,IF(OR(R572>0,S562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S572=0,IF(OR(S572>0,T562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T572=0,IF(OR(T572>0,U562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U572=0,IF(OR(U572>0,V562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V572=0,IF(OR(V572>0,W562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W572=0,IF(OR(W572>0,X562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X572=0,IF(OR(X572>0,Y562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y572=0,IF(OR(Y572>0,Z562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z572=0,IF(OR(Z572>0,AA562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA572=0,IF(OR(AA572>0,AB562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB572=0,IF(OR(AB572>0,AC562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB572-($J562*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C567","v":"Residual Value Replacement Unit H2 Tank 700 bar"},null,2027,null,"DieselResidual Value Replacement Unit H2 Tank 700 bar2027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F579,Allocations!$C$21:$C$28,0),MATCH($C579,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L579:AC579,$L$6:$AC$6,\">=\"&$G579,$L$6:$AC$6,\"<\"&$G579+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L579:AC579,$L$6:$AC$6,\">=\"&$G579,$L$6:$AC$6,\"<\"&$G579+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G579=L$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=M$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=N$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=O$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=P$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=R$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=S$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=T$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=U$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=V$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=W$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=X$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C578","v":"CAPEX H2 Tank LH2"},null,2023,null,"DieselCAPEX H2 Tank LH22023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D589","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G594-1+Input_General!$E$22,$K594:$AC594),I584*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G594-1+Input_General!$F$22,$K594:$AC594),I584*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K594=0,IF(OR(K594>0,L584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L594=0,IF(OR(L594>0,M584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M594=0,IF(OR(M594>0,N584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N594=0,IF(OR(N594>0,O584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O594=0,IF(OR(O594>0,P584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P594=0,IF(OR(P594>0,Q584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q594=0,IF(OR(Q594>0,R584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R594=0,IF(OR(R594>0,S584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S594=0,IF(OR(S594>0,T584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T594=0,IF(OR(T594>0,U584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U594=0,IF(OR(U594>0,V584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V594=0,IF(OR(V594>0,W584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W594=0,IF(OR(W594>0,X584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X594=0,IF(OR(X594>0,Y584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y594=0,IF(OR(Y594>0,Z584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z594=0,IF(OR(Z594>0,AA584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA594=0,IF(OR(AA594>0,AB584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB594=0,IF(OR(AB594>0,AC584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB594-($J584*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C588","v":"Residual Value H2 Tank LH2"},null,2028,null,"DieselResidual Value H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D599","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L602:AC602,$L$6:$AC$6,\">=\"&$G602,$L$6:$AC$6,\"<\"&$G582+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L602:AC602,$L$6:$AC$6,\">=\"&$G602,$L$6:$AC$6,\"<\"&$G582+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L602=\"x\",\"x\",IF(L602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(M18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M602=\"x\",\"x\",IF(M602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(N18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N602=\"x\",\"x\",IF(N602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(O18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O602=\"x\",\"x\",IF(O602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(P18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P602=\"x\",\"x\",IF(P602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(Q18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q602=\"x\",\"x\",IF(Q602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(R18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R602=\"x\",\"x\",IF(R602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(S18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S602=\"x\",\"x\",IF(S602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(T18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T602=\"x\",\"x\",IF(T602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(U18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U602=\"x\",\"x\",IF(U602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(V18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V602=\"x\",\"x\",IF(V602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(W18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W602=\"x\",\"x\",IF(W602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(X18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X602=\"x\",\"x\",IF(X602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(Y18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y602=\"x\",\"x\",IF(Y602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(Z18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z602=\"x\",\"x\",IF(Z602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(AA18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA602=\"x\",\"x\",IF(AA602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(AB18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB602=\"x\",\"x\",IF(AB602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D602*IF(AC18>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2026,null,"DieselCAPEX Replacement Unit H2 Tank LH22026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D609","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G616-1+Input_General!$E$22,$K616:$AC616),I606*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G616-1+Input_General!$F$22,$K616:$AC616),I606*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K616=0,IF(OR(K616>0,L606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L616=0,IF(OR(L616>0,M606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M616=0,IF(OR(M616>0,N606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N616=0,IF(OR(N616>0,O606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O616=0,IF(OR(O616>0,P606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P616=0,IF(OR(P616>0,Q606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q616=0,IF(OR(Q616>0,R606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R616=0,IF(OR(R616>0,S606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S616=0,IF(OR(S616>0,T606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T616=0,IF(OR(T616>0,U606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U616=0,IF(OR(U616>0,V606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V616=0,IF(OR(V616>0,W606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W616=0,IF(OR(W616>0,X606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X616=0,IF(OR(X616>0,Y606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y616=0,IF(OR(Y616>0,Z606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z616=0,IF(OR(Z616>0,AA606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA616=0,IF(OR(AA616>0,AB606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB616=0,IF(OR(AB616>0,AC606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB616-($J606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C608","v":"Residual Value Replacement Unit H2 Tank LH2"},null,2030,null,"DieselResidual Value Replacement Unit H2 Tank LH22030"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D630","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G633-1+Input_General!$E$22,$K633:$AC633),I623*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G633-1+Input_General!$F$22,$K633:$AC633),I623*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K633=0,IF(OR(K633>0,L623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L633=0,IF(OR(L633>0,M623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M633=0,IF(OR(M633>0,N623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N633=0,IF(OR(N633>0,O623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O633=0,IF(OR(O633>0,P623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P633=0,IF(OR(P633>0,Q623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q633=0,IF(OR(Q633>0,R623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R633=0,IF(OR(R633>0,S623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S633=0,IF(OR(S633>0,T623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T633=0,IF(OR(T633>0,U623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U633=0,IF(OR(U633>0,V623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V633=0,IF(OR(V633>0,W623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W633=0,IF(OR(W633>0,X623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X633=0,IF(OR(X633>0,Y623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y633=0,IF(OR(Y633>0,Z623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z633=0,IF(OR(Z633>0,AA623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA633=0,IF(OR(AA633>0,AB623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB633=0,IF(OR(AB633>0,AC623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB633-($J623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C629","v":"Residual Value Large Battery"},null,2026,null,"DieselResidual Value Large Battery2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D650","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G656-1+Input_General!$E$22,$K656:$AC656),I646*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G656-1+Input_General!$F$22,$K656:$AC656),I646*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K656=0,IF(OR(K656>0,L646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L656=0,IF(OR(L656>0,M646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M656=0,IF(OR(M656>0,N646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N656=0,IF(OR(N656>0,O646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O656=0,IF(OR(O656>0,P646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P656=0,IF(OR(P656>0,Q646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q656=0,IF(OR(Q656>0,R646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R656=0,IF(OR(R656>0,S646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S656=0,IF(OR(S656>0,T646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T656=0,IF(OR(T656>0,U646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U656=0,IF(OR(U656>0,V646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V656=0,IF(OR(V656>0,W646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W656=0,IF(OR(W656>0,X646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X656=0,IF(OR(X656>0,Y646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y656=0,IF(OR(Y656>0,Z646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z656=0,IF(OR(Z656>0,AA646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA656=0,IF(OR(AA656>0,AB646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB656=0,IF(OR(AB656>0,AC646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB656-($J646*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C649","v":"Residual Value Replacement Unit Large Battery"},null,2029,null,"DieselResidual Value Replacement Unit Large Battery2029"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D661","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L664:AC664,$L$6:$AC$6,\">=\"&$G664,$L$6:$AC$6,\"<\"&$G664+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L664:AC664,$L$6:$AC$6,\">=\"&$G664,$L$6:$AC$6,\"<\"&$G664+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G664=L$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=M$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=N$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=O$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=P$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=R$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=S$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=T$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=U$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=V$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=W$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=X$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C660","v":"CAPEX Catenary Equipment"},null,2026,null,"DieselCAPEX Catenary Equipment2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$17","v":"Infrastructure"},{"$f":"INDEX('Cockpit Details'!$H$25:$H$31,MATCH(F702,'Cockpit Details'!$F$25:$F$31,0))","v":0},null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L702:AC702,$L$6:$AC$6,\">=\"&$G702,$L$6:$AC$6,\"<\"&$G702+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L702:AC702,$L$6:$AC$6,\">=\"&$G702,$L$6:$AC$6,\"<\"&$G702+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G702=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C700","v":"CAPEX Infrastructure"},null,2024,null,"DieselCAPEX Infrastructure2024"]
[null,null,{"$f":"C713","v":"Total Opex"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},505720.97488294926,1011441.9497658984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Opex",null,2030,null,"DieselTotal Opex2030"]
[null,null,{"$f":"Terms!$F$7","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Energy/Fuel Cost w/o tax/surcharges",null,0,null,"DieselEnergy/Fuel Cost w/o tax/surcharges0"]
[null,null,{"$f":"Terms!$F$8","v":"Energy/Fuel tax&surcharges"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C743","v":"Energy/Fuel tax&surcharges"},null,0,null,"DieselEnergy/Fuel tax&surcharges0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},0,null,0,null,"Diesel00"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},4201.1522735908329,8499.5541955517765,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C765","v":"Truck Taxation Total"},null,2027,null,"DieselTruck Taxation Total2027"]
[null,null,{"$f":"Terms!$F$10","v":"Motor Vehicle Tax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C785","v":"Motor Vehicle Tax"},null,0,null,"DieselMotor Vehicle Tax0"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L789:AC789,$L$6:$AC$6,\">=\"&$G789,$L$6:$AC$6,\"<\"&$G789+Input_General!$E$22),\"Error\")","v":4136.3191746774264},{"$f":"IFERROR(SUMIFS(L789:AC789,$L$6:$AC$6,\">=\"&$G789,$L$6:$AC$6,\"<\"&$G789+Input_General!$F$22),\"Error\")","v":8434.72109663837},null,{"$f":"IF(L$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":794.84728547878194},{"$f":"IF(P$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":811.05556020713357},{"$f":"IF(Q$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":827.26383493548531},{"$f":"IF(R$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":843.47210966383693},{"$f":"IF(S$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":859.68038439218856},{"$f":"IF(T$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":859.68038439218856},{"$f":"IF(U$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":859.68038439218856},{"$f":"IF(V$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":859.68038439218856},{"$f":"IF(W$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":859.68038439218856},{"$f":"IF(X$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":859.68038439218856},{"$f":"IF(Y$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":859.68038439218856},{"$f":"IF(Z$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":859.68038439218856},{"$f":"IF(AA$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":859.68038439218856},{"$f":"IF(AB$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":859.68038439218856},{"$f":"IF(AC$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":859.68038439218856},null,{"$f":"C8","v":"Diesel"},{"$f":"C785","v":"Motor Vehicle Tax"},null,2026,null,"DieselMotor Vehicle Tax2026"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L807:AC807,$L$6:$AC$6,\">=\"&$G807,$L$6:$AC$6,\"<\"&$G807+Input_General!$E$22),\"Error\")","v":84000},{"$f":"IFERROR(SUMIFS(L807:AC807,$L$6:$AC$6,\">=\"&$G807,$L$6:$AC$6,\"<\"&$G807+Input_General!$F$22),\"Error\")","v":168000},null,{"$f":"IF(L$6>=$G807,L11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G807,M11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(N$6>=$G807,N11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(O$6>=$G807,O11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(P$6>=$G807,P11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(Q$6>=$G807,Q11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(R$6>=$G807,R11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(S$6>=$G807,S11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(T$6>=$G807,T11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(U$6>=$G807,U11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(V$6>=$G807,V11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(W$6>=$G807,W11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(X$6>=$G807,X11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(Y$6>=$G807,Y11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(Z$6>=$G807,Z11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(AA$6>=$G807,AA11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(AB$6>=$G807,AB11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(AC$6>=$G807,AC11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":16800},null,{"$f":"C8","v":"Diesel"},{"$f":"C805","v":"Truck Maintenance Cost"},null,2024,null,"DieselTruck Maintenance Cost2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L833:AC833,$L$6:$AC$6,\">=\"&$G833,$L$6:$AC$6,\"<\"&$G833+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L833:AC833,$L$6:$AC$6,\">=\"&$G833,$L$6:$AC$6,\"<\"&$G833+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K833=0,IF($G833=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),K833)","v":0},{"$f":"IF(L833=0,IF($G833=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),L833)","v":0},{"$f":"IF(M833=0,IF($G833=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),M833)","v":0},{"$f":"IF(N833=0,IF($G833=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),N833)","v":0},{"$f":"IF(O833=0,IF($G833=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),O833)","v":0},{"$f":"IF(P833=0,IF($G833=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),P833)","v":0},{"$f":"IF(Q833=0,IF($G833=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),Q833)","v":0},{"$f":"IF(R833=0,IF($G833=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),R833)","v":0},{"$f":"IF(S833=0,IF($G833=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),S833)","v":0},{"$f":"IF(T833=0,IF($G833=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),T833)","v":0},{"$f":"IF(U833=0,IF($G833=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),U833)","v":0},{"$f":"IF(V833=0,IF($G833=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),V833)","v":0},{"$f":"IF(W833=0,IF($G833=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),W833)","v":0},{"$f":"IF(X833=0,IF($G833=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),X833)","v":0},{"$f":"IF(Y833=0,IF($G833=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),Y833)","v":0},{"$f":"IF(Z833=0,IF($G833=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),Z833)","v":0},{"$f":"IF(AA833=0,IF($G833=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),AA833)","v":0},{"$f":"IF(AB833=0,IF($G833=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),AB833)","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C825","v":"Infrastructure Maintenance Cost"},null,2030,null,"DieselInfrastructure Maintenance Cost2030"]
[null,null,{"$f":"Terms!$H$17","v":"CO2 Emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},698625891.47398043,1397251782.9479606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C849","v":"Well to Wheel CO2 Emissions"},null,2028,null,"DieselWell to Wheel CO2 Emissions2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F870,Allocations!$R$21:$R$28,0),MATCH(C870,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L870:AC870,$L$6:$AC$6,\">=\"&$G870,$L$6:$AC$6,\"<\"&$G870+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L870:AC870,$L$6:$AC$6,\">=\"&$G870,$L$6:$AC$6,\"<\"&$G870+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D870=0,0,IF(L47+L57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L47+L57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(M47+M57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M47+M57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(N47+N57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N47+N57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(O47+O57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O47+O57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(P47+P57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P47+P57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(Q47+Q57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q47+Q57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(R47+R57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R47+R57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(S47+S57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S47+S57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(T47+T57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T47+T57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(U47+U57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U47+U57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(V47+V57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V47+V57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(W47+W57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W47+W57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(X47+X57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X47+X57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(Y47+Y57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y47+Y57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(Z47+Z57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z47+Z57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(AA47+AA57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA47+AA57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(AB47+AB57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB47+AB57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(AC47+AC57=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC47+AC57,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D870","v":0},null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L877:AC877,$L$6:$AC$6,\">=\"&$G877,$L$6:$AC$6,\"<\"&$G877+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L877:AC877,$L$6:$AC$6,\">=\"&$G877,$L$6:$AC$6,\"<\"&$G877+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D877=0,0,IF(L54+L64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L54+L64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(M54+M64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M54+M64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(N54+N64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N54+N64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(O54+O64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O54+O64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(P54+P64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P54+P64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(Q54+Q64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q54+Q64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(R54+R64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R54+R64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(S54+S64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S54+S64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(T54+T64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T54+T64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(U54+U64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U54+U64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(V54+V64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V54+V64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(W54+W64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W54+W64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(X54+X64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X54+X64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(Y54+Y64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y54+Y64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(Z54+Z64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z54+Z64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(AA54+AA64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA54+AA64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(AB54+AB64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB54+AB64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(AC54+AC64=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC54+AC64,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"Terms!$E$22","v":"Replacement Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D1037","v":1},null,{"$f":"C1008","v":"Diesel E-Fuels"},2024,null,null,null,0,{"$f":"IF(K1038>0,K1038,IF(L1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1038>0,L1038,IF(M1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1038>0,M1038,IF(N1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1038>0,N1038,IF(O1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1038>0,O1038,IF(P1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1038>0,P1038,IF(Q1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1038>0,Q1038,IF(R1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1038>0,R1038,IF(S1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1038>0,S1038,IF(T1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1038>0,T1038,IF(U1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1038>0,U1038,IF(V1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1038>0,V1038,IF(W1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1038>0,W1038,IF(X1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1038>0,X1038,IF(Y1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1038>0,Y1038,IF(Z1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1038>0,Z1038,IF(AA1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1038>0,AA1038,IF(AB1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1038>0,AB1038,IF(AC1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2024,null,"Diesel E-Fuels2024"]
[null,null,{"$f":"\"Year of original \"&C1047","v":"Year of original E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F1057,Allocations!$R$21:$R$28,0),MATCH(C1057,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2023,null,null,null,0,{"$f":"IF(K1057>0,K1057,IF(L1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1057>0,L1057,IF(M1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1057>0,M1057,IF(N1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1057>0,N1057,IF(O1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1057>0,O1057,IF(P1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1057>0,P1057,IF(Q1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1057>0,Q1057,IF(R1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1057>0,R1057,IF(S1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1057>0,S1057,IF(T1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1057>0,T1057,IF(U1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1057>0,U1057,IF(V1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1057>0,V1057,IF(W1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1057>0,W1057,IF(X1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1057>0,X1057,IF(Y1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1057>0,Y1057,IF(Z1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1057>0,Z1057,IF(AA1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1057>0,AA1057,IF(AB1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1057>0,AB1057,IF(AC1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2023,null,"Diesel E-Fuels2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D1067","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2024,null,null,null,0,{"$f":"IF($D1068=0,0,IF(L$6>=$G1068,IF(L1436=0,$G1068,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2024,null,"Diesel E-Fuels2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D1077","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2026,null,null,null,0,{"$f":"IF(K1080>0,K1080,IF(L1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1080>0,L1080,IF(M1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1080>0,M1080,IF(N1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1080>0,N1080,IF(O1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1080>0,O1080,IF(P1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1080>0,P1080,IF(Q1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1080>0,Q1080,IF(R1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1080>0,R1080,IF(S1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1080>0,S1080,IF(T1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1080>0,T1080,IF(U1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1080>0,U1080,IF(V1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1080>0,V1080,IF(W1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1080>0,W1080,IF(X1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1080>0,X1080,IF(Y1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1080>0,Y1080,IF(Z1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1080>0,Z1080,IF(AA1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1080>0,AA1080,IF(AB1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1080>0,AB1080,IF(AC1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2026,null,"Diesel E-Fuels2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D1087","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2030,null,null,null,0,{"$f":"IF($D1094=0,0,IF(L$6>=$G1094,IF(L1104=0,$G1094,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2030,null,"Diesel E-Fuels2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D1097","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2029,null,null,null,0,{"$f":"IF(K1103>0,K1103,IF(L1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1103>0,L1103,IF(M1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1103>0,M1103,IF(N1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1103>0,N1103,IF(O1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1103>0,O1103,IF(P1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1103>0,P1103,IF(Q1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1103>0,Q1103,IF(R1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1103>0,R1103,IF(S1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1103>0,S1103,IF(T1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1103>0,T1103,IF(U1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1103>0,U1103,IF(V1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1103>0,V1103,IF(W1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1103>0,W1103,IF(X1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1103>0,X1103,IF(Y1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1103>0,Y1103,IF(Z1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1103>0,Z1103,IF(AA1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1103>0,AA1103,IF(AB1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1103>0,AB1103,IF(AC1021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2029,null,"Diesel E-Fuels2029"]
[null,null,{"$f":"\"Year of replacement \"&C1117","v":"Year of replacement H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D1137","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2024,null,null,null,0,{"$f":"IF(K1138>0,K1138,IF(L1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1138>0,L1138,IF(M1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1138>0,M1138,IF(N1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1138>0,N1138,IF(O1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1138>0,O1138,IF(P1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1138>0,P1138,IF(Q1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1138>0,Q1138,IF(R1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1138>0,R1138,IF(S1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1138>0,S1138,IF(T1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1138>0,T1138,IF(U1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1138>0,U1138,IF(V1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1138>0,V1138,IF(W1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1138>0,W1138,IF(X1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1138>0,X1138,IF(Y1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1138>0,Y1138,IF(Z1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1138>0,Z1138,IF(AA1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1138>0,AA1138,IF(AB1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1138>0,AB1138,IF(AC1016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2024,null,"Diesel E-Fuels2024"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D1147","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2027,null,null,null,0,{"$f":"IF($D1151=0,0,IF(L$6>=$G1151,IF(L1161=0,$G1151,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2027,null,"Diesel E-Fuels2027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1157,Allocations!$C$21:$C$28,0),MATCH(C1157,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2023,null,null,null,0,{"$f":"IF(K1157>0,K1157,IF(L1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1157>0,L1157,IF(M1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1157>0,M1157,IF(N1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1157>0,N1157,IF(O1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1157>0,O1157,IF(P1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1157>0,P1157,IF(Q1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1157>0,Q1157,IF(R1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1157>0,R1157,IF(S1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1157>0,S1157,IF(T1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1157>0,T1157,IF(U1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1157>0,U1157,IF(V1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1157>0,V1157,IF(W1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1157>0,W1157,IF(X1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1157>0,X1157,IF(Y1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1157>0,Y1157,IF(Z1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1157>0,Z1157,IF(AA1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1157>0,AA1157,IF(AB1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1157>0,AB1157,IF(AC1015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2023,null,"Diesel E-Fuels2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D1167","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2029,null,null,null,0,{"$f":"IF($D1173=0,0,IF(L$6>=$G1173,IF(L1183=0,$G1173,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2029,null,"Diesel E-Fuels2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D1177","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2026,null,null,null,0,{"$f":"IF(K1180>0,K1180,IF(L1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1180>0,L1180,IF(M1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1180>0,M1180,IF(N1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1180>0,N1180,IF(O1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1180>0,O1180,IF(P1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1180>0,P1180,IF(Q1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1180>0,Q1180,IF(R1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1180>0,R1180,IF(S1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1180>0,S1180,IF(T1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":2031},{"$f":"IF(T1180>0,T1180,IF(U1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":2031},{"$f":"IF(U1180>0,U1180,IF(V1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":2031},{"$f":"IF(V1180>0,V1180,IF(W1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":2031},{"$f":"IF(W1180>0,W1180,IF(X1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":2031},{"$f":"IF(X1180>0,X1180,IF(Y1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":2031},{"$f":"IF(Y1180>0,Y1180,IF(Z1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":2031},{"$f":"IF(Z1180>0,Z1180,IF(AA1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":2031},{"$f":"IF(AA1180>0,AA1180,IF(AB1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":2031},{"$f":"IF(AB1180>0,AB1180,IF(AC1018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":2031},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2026,null,"Diesel E-Fuels2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D1197","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2029,null,null,null,0,{"$f":"IF(K1203>0,K1203,IF(L1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1203>0,L1203,IF(M1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1203>0,M1203,IF(N1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1203>0,N1203,IF(O1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1203>0,O1203,IF(P1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1203>0,P1203,IF(Q1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1203>0,Q1203,IF(R1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1203>0,R1203,IF(S1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1203>0,S1203,IF(T1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1203>0,T1203,IF(U1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1203>0,U1203,IF(V1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1203>0,V1203,IF(W1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1203>0,W1203,IF(X1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1203>0,X1203,IF(Y1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1203>0,Y1203,IF(Z1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1203>0,Z1203,IF(AA1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1203>0,AA1203,IF(AB1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1203>0,AB1203,IF(AC1043>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2029,null,"Diesel E-Fuels2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D1217","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D1221=0,0,IF(L$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L1101=0,L1091,L1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(M$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M1101=0,M1091,M1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(N$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N1101=0,N1091,N1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(O$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O1101=0,O1091,O1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(P$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P1101=0,P1091,P1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(Q$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q1101=0,Q1091,Q1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(R$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R1101=0,R1091,R1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(S$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S1101=0,S1091,S1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(T$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T1101=0,T1091,T1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(U$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U1101=0,U1091,U1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(V$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V1101=0,V1091,V1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(W$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W1101=0,W1091,W1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(X$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X1101=0,X1091,X1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(Y$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y1101=0,Y1091,Y1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(Z$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z1101=0,Z1091,Z1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(AA$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA1101=0,AA1091,AA1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(AB$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB1101=0,AB1091,AB1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(AC$6>=$G1221,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC1101=0,AC1091,AC1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2027,null,"Diesel E-Fuels2027"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L1238:AC1238,$L$6:$AC$6,\">=\"&$G1238,$L$6:$AC$6,\"<\"&$G1238+Input_General!$E$22),\"Error\")","v":12757500},{"$f":"IFERROR(SUMIFS(L1238:AC1238,$L$6:$AC$6,\">=\"&$G1238,$L$6:$AC$6,\"<\"&$G1238+Input_General!$F$22),\"Error\")","v":25515000},null,{"$f":"IF(L$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-L1218-L1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*L1011,0)","v":0},{"$f":"IF(M$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-M1218-M1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*M1011,0)","v":2551500},{"$f":"IF(N$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-N1218-N1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*N1011,0)","v":2551500},{"$f":"IF(O$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-O1218-O1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*O1011,0)","v":2551500},{"$f":"IF(P$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-P1218-P1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*P1011,0)","v":2551500},{"$f":"IF(Q$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Q1218-Q1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Q1011,0)","v":2551500},{"$f":"IF(R$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-R1218-R1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*R1011,0)","v":2551500},{"$f":"IF(S$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-S1218-S1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*S1011,0)","v":2551500},{"$f":"IF(T$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-T1218-T1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*T1011,0)","v":2551500},{"$f":"IF(U$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-U1218-U1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*U1011,0)","v":2551500},{"$f":"IF(V$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-V1218-V1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*V1011,0)","v":2551500},{"$f":"IF(W$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-W1218-W1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*W1011,0)","v":2551500},{"$f":"IF(X$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-X1218-X1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*X1011,0)","v":2551500},{"$f":"IF(Y$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Y1218-Y1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Y1011,0)","v":2551500},{"$f":"IF(Z$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Z1218-Z1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Z1011,0)","v":2551500},{"$f":"IF(AA$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AA1218-AA1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AA1011,0)","v":2551500},{"$f":"IF(AB$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AB1218-AB1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AB1011,0)","v":2551500},{"$f":"IF(AC$6>=$G1238,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AC1218-AC1228)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AC1011,0)","v":2551500},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1236","v":"tonne-kilometre"},null,2024,null,"Diesel E-Fuelstonne-kilometre2024"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2029,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L1243:AC1243,$L$6:$AC$6,\">=\"&$G1243,$L$6:$AC$6,\"<\"&$G1243+Input_General!$E$22),\"Error\")","v":12757500},{"$f":"IFERROR(SUMIFS(L1243:AC1243,$L$6:$AC$6,\">=\"&$G1243,$L$6:$AC$6,\"<\"&$G1243+Input_General!$F$22),\"Error\")","v":25515000},null,{"$f":"IF(L$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-L1223-L1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*L1011,0)","v":0},{"$f":"IF(M$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-M1223-M1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*M1011,0)","v":0},{"$f":"IF(N$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-N1223-N1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*N1011,0)","v":0},{"$f":"IF(O$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-O1223-O1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*O1011,0)","v":0},{"$f":"IF(P$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-P1223-P1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*P1011,0)","v":0},{"$f":"IF(Q$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Q1223-Q1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Q1011,0)","v":0},{"$f":"IF(R$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-R1223-R1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*R1011,0)","v":2551500},{"$f":"IF(S$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-S1223-S1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*S1011,0)","v":2551500},{"$f":"IF(T$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-T1223-T1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*T1011,0)","v":2551500},{"$f":"IF(U$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-U1223-U1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*U1011,0)","v":2551500},{"$f":"IF(V$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-V1223-V1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*V1011,0)","v":2551500},{"$f":"IF(W$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-W1223-W1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*W1011,0)","v":2551500},{"$f":"IF(X$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-X1223-X1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*X1011,0)","v":2551500},{"$f":"IF(Y$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Y1223-Y1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Y1011,0)","v":2551500},{"$f":"IF(Z$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Z1223-Z1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Z1011,0)","v":2551500},{"$f":"IF(AA$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AA1223-AA1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AA1011,0)","v":2551500},{"$f":"IF(AB$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AB1223-AB1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AB1011,0)","v":2551500},{"$f":"IF(AC$6>=$G1243,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AC1223-AC1233)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AC1011,0)","v":2551500},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1236","v":"tonne-kilometre"},null,2029,null,"Diesel E-Fuelstonne-kilometre2029"]
[null,null,{"$f":"Terms!$D$7","v":"CAPEX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I1275-I1285","v":74925},86850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},"Total CAPEX reduced by Residual Value",null,2028,null,"Diesel E-FuelsTotal CAPEX reduced by Residual Value2028"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"I1325","v":14575},2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},"Total Residual Value",null,2028,null,"Diesel E-FuelsTotal Residual Value2028"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1294:AC1294,$L$6:$AC$6,\">=\"&$G1294,$L$6:$AC$6,\"<\"&$G1294+Input_General!$E$22),\"Error\")","v":89500},{"$f":"IFERROR(SUMIFS(L1294:AC1294,$L$6:$AC$6,\">=\"&$G1294,$L$6:$AC$6,\"<\"&$G1294+Input_General!$F$22),\"Error\")","v":89500},null,{"$f":"L1304+L1337+L1378+L1419+L1460+L1501+L1542+L1583+L1624+L1665","v":0},0,0,0,89500,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C1008","v":"Diesel E-Fuels"},"Total original cost of vehicle at purchase",null,2027,null,"Diesel E-FuelsTotal original cost of vehicle at purchase2027"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1307:AC1307,$L$6:$AC$6,\">=\"&$G1307,$L$6:$AC$6,\"<\"&$G1307+Input_General!$E$22),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(SUMIFS(L1307:AC1307,$L$6:$AC$6,\">=\"&$G1307,$L$6:$AC$6,\"<\"&$G1307+Input_General!$F$22),\"Error\")","v":62999.999999999993},null,{"$f":"IFERROR(IF($G1307=L$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=M$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=N$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=O$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=P$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=R$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=S$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(IF($G1307=T$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=U$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=V$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=W$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=X$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1299","v":"CAPEX Truck without Powertrain"},null,2030,null,"Diesel E-FuelsCAPEX Truck without Powertrain2030"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I1348,I1368,I1389,I1409,I1430,I1450,I1471,I1491,I1512,I1532,I1553,I1573,I1594,I1614,I1635,I1655,I1676,I1696)","v":14575},2650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},"Residual Value of Powertrain",null,2028,null,"Diesel E-FuelsResidual Value of Powertrain2028"]
[null,null,{"$f":"Terms!$D$7&\" & \"&Terms!$D$11&\" of \"&Terms!$E$20&\" components\"","v":"CAPEX & Residual Value of Powertrain components"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D1343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1348-1+Input_General!$E$22,$K1348:$AC1348),I1338*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":14575},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1348-1+Input_General!$F$22,$K1348:$AC1348),I1338*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":2650},0,{"$f":"IF(K1348=0,IF(OR(K1348>0,L1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1348=0,IF(OR(L1348>0,M1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1348=0,IF(OR(M1348>0,N1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1348=0,IF(OR(N1348>0,O1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1348=0,IF(OR(O1348>0,P1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1348=0,IF(OR(P1348>0,Q1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011)))","v":24115},{"$f":"IF(Q1348=0,IF(OR(Q1348>0,R1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011)))","v":21730},{"$f":"IF(R1348=0,IF(OR(R1348>0,S1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011)))","v":19345},{"$f":"IF(S1348=0,IF(OR(S1348>0,T1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011)))","v":16960},{"$f":"IF(T1348=0,IF(OR(T1348>0,U1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011)))","v":14575},{"$f":"IF(U1348=0,IF(OR(U1348>0,V1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011)))","v":12190},{"$f":"IF(V1348=0,IF(OR(V1348>0,W1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011)))","v":9805},{"$f":"IF(W1348=0,IF(OR(W1348>0,X1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011)))","v":7420},{"$f":"IF(X1348=0,IF(OR(X1348>0,Y1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011)))","v":5035},{"$f":"IF(Y1348=0,IF(OR(Y1348>0,Z1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011)))","v":2650},{"$f":"IF(Z1348=0,IF(OR(Z1348>0,AA1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011)))","v":265},{"$f":"IF(AA1348=0,IF(OR(AA1348>0,AB1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011)))","v":0.01},{"$f":"IF(AB1348=0,IF(OR(AB1348>0,AC1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1348-($J1338*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011)))","v":0.01},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1342","v":"Residual Value Diesel Drivetrain"},null,2028,null,"Diesel E-FuelsResidual Value Diesel Drivetrain2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D1353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1355:AC1355,$L$6:$AC$6,\">=\"&$G1355,$L$6:$AC$6,\"<\"&$G1335+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1355:AC1355,$L$6:$AC$6,\">=\"&$G1355,$L$6:$AC$6,\"<\"&$G1335+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1355=\"x\",\"x\",\nIF(L1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(M1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1355=\"x\",\"x\",\nIF(M1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(N1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1355=\"x\",\"x\",\nIF(N1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(O1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1355=\"x\",\"x\",\nIF(O1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(P1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1355=\"x\",\"x\",\nIF(P1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Q1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1355=\"x\",\"x\",\nIF(Q1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(R1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1355=\"x\",\"x\",\nIF(R1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(S1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1355=\"x\",\"x\",\nIF(S1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(T1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1355=\"x\",\"x\",\nIF(T1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(U1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1355=\"x\",\"x\",\nIF(U1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(V1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1355=\"x\",\"x\",\nIF(V1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(W1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1355=\"x\",\"x\",\nIF(W1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(X1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1355=\"x\",\"x\",\nIF(X1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Y1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1355=\"x\",\"x\",\nIF(Y1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Z1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1355=\"x\",\"x\",\nIF(Z1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AA1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1355=\"x\",\"x\",\nIF(AA1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AB1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1355=\"x\",\"x\",\nIF(AB1355=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AC1017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2025,null,"Diesel E-FuelsCAPEX Replacement Unit Diesel Drivetrain2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D1374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1377:AC1377,$L$6:$AC$6,\">=\"&$G1377,$L$6:$AC$6,\"<\"&$G1377+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1377:AC1377,$L$6:$AC$6,\">=\"&$G1377,$L$6:$AC$6,\"<\"&$G1377+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1377=L$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=M$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=N$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=O$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=P$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=R$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=S$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=T$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=U$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=V$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=W$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=X$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1373","v":"CAPEX E-Drive"},null,2026,null,"Diesel E-FuelsCAPEX E-Drive2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1394,Allocations!$C$21:$C$28,0),MATCH($C1394,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1394:AC1394,$L$6:$AC$6,\">=\"&$G1394,$L$6:$AC$6,\"<\"&$G1394+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1394:AC1394,$L$6:$AC$6,\">=\"&$G1394,$L$6:$AC$6,\"<\"&$G1374+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1394=\"x\",\"x\",\nIF(L1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(M1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1394=\"x\",\"x\",\nIF(M1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(N1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1394=\"x\",\"x\",\nIF(N1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(O1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1394=\"x\",\"x\",\nIF(O1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(P1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1394=\"x\",\"x\",\nIF(P1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Q1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1394=\"x\",\"x\",\nIF(Q1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(R1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1394=\"x\",\"x\",\nIF(R1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(S1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1394=\"x\",\"x\",\nIF(S1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(T1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1394=\"x\",\"x\",\nIF(T1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(U1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1394=\"x\",\"x\",\nIF(U1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(V1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1394=\"x\",\"x\",\nIF(V1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(W1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1394=\"x\",\"x\",\nIF(W1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(X1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1394=\"x\",\"x\",\nIF(X1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Y1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1394=\"x\",\"x\",\nIF(Y1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Z1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1394=\"x\",\"x\",\nIF(Z1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AA1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1394=\"x\",\"x\",\nIF(AA1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AB1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1394=\"x\",\"x\",\nIF(AB1394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AC1015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1393","v":"CAPEX Replacement Unit E-Drive"},null,2023,null,"Diesel E-FuelsCAPEX Replacement Unit E-Drive2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1425,Allocations!$C$21:$C$28,0),MATCH($C1425,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1425-1+Input_General!$E$22,$K1425:$AC1425),I1415*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1425-1+Input_General!$F$22,$K1425:$AC1425),I1415*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1425=0,IF(OR(K1425>0,L1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1425=0,IF(OR(L1425>0,M1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1425=0,IF(OR(M1425>0,N1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1425=0,IF(OR(N1425>0,O1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1425=0,IF(OR(O1425>0,P1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1425=0,IF(OR(P1425>0,Q1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1425=0,IF(OR(Q1425>0,R1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1425=0,IF(OR(R1425>0,S1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1425=0,IF(OR(S1425>0,T1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1425=0,IF(OR(T1425>0,U1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1425=0,IF(OR(U1425>0,V1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1425=0,IF(OR(V1425>0,W1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1425=0,IF(OR(W1425>0,X1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1425=0,IF(OR(X1425>0,Y1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1425=0,IF(OR(Y1425>0,Z1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1425=0,IF(OR(Z1425>0,AA1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1425=0,IF(OR(AA1425>0,AB1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1425=0,IF(OR(AB1425>0,AC1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1425-($J1415*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1424","v":"Residual Value FC Stack"},null,2023,null,"Diesel E-FuelsResidual Value FC Stack2023"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$10","v":"CAPEX Replacement Unit FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1434","v":"CAPEX Replacement Unit FC Stack"},null,0,null,"Diesel E-FuelsCAPEX Replacement Unit FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D1445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1448-1+Input_General!$E$22,$K1448:$AC1448),I1438*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1448-1+Input_General!$F$22,$K1448:$AC1448),I1438*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1448=0,IF(OR(K1448>0,L1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1448=0,IF(OR(L1448>0,M1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1448=0,IF(OR(M1448>0,N1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1448=0,IF(OR(N1448>0,O1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1448=0,IF(OR(O1448>0,P1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1448=0,IF(OR(P1448>0,Q1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1448=0,IF(OR(Q1448>0,R1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1448=0,IF(OR(R1448>0,S1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1448=0,IF(OR(S1448>0,T1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1448=0,IF(OR(T1448>0,U1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1448=0,IF(OR(U1448>0,V1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1448=0,IF(OR(V1448>0,W1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1448=0,IF(OR(W1448>0,X1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1448=0,IF(OR(X1448>0,Y1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1448=0,IF(OR(Y1448>0,Z1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1448=0,IF(OR(Z1448>0,AA1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1448=0,IF(OR(AA1448>0,AB1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1448=0,IF(OR(AB1448>0,AC1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1448-($J1438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1444","v":"Residual Value Replacement Unit FC Stack"},null,2026,null,"Diesel E-FuelsResidual Value Replacement Unit FC Stack2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1456,Allocations!$C$21:$C$28,0),MATCH($C1456,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1456:AC1456,$L$6:$AC$6,\">=\"&$G1456,$L$6:$AC$6,\"<\"&$G1456+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1456:AC1456,$L$6:$AC$6,\">=\"&$G1456,$L$6:$AC$6,\"<\"&$G1456+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1456=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D1456,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1455","v":"CAPEX Small Battery"},null,2023,null,"Diesel E-FuelsCAPEX Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D1466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1471-1+Input_General!$E$22,$K1471:$AC1471),I1461*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1471-1+Input_General!$F$22,$K1471:$AC1471),I1461*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1471=0,IF(OR(K1471>0,L1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1471=0,IF(OR(L1471>0,M1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1471=0,IF(OR(M1471>0,N1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1471=0,IF(OR(N1471>0,O1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1471=0,IF(OR(O1471>0,P1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1471=0,IF(OR(P1471>0,Q1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1471=0,IF(OR(Q1471>0,R1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1471=0,IF(OR(R1471>0,S1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1471=0,IF(OR(S1471>0,T1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1471=0,IF(OR(T1471>0,U1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1471=0,IF(OR(U1471>0,V1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1471=0,IF(OR(V1471>0,W1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1471=0,IF(OR(W1471>0,X1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1471=0,IF(OR(X1471>0,Y1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1471=0,IF(OR(Y1471>0,Z1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1471=0,IF(OR(Z1471>0,AA1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1471=0,IF(OR(AA1471>0,AB1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1471=0,IF(OR(AB1471>0,AC1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1471-($J1461*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1465","v":"Residual Value Small Battery"},null,2028,null,"Diesel E-FuelsResidual Value Small Battery2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D1476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1482:AC1482,$L$6:$AC$6,\">=\"&$G1482,$L$6:$AC$6,\"<\"&$G1462+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1482:AC1482,$L$6:$AC$6,\">=\"&$G1482,$L$6:$AC$6,\"<\"&$G1462+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1482=\"x\",\"x\",\nIF(L1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(M1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1482=\"x\",\"x\",\nIF(M1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(N1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1482=\"x\",\"x\",\nIF(N1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(O1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1482=\"x\",\"x\",\nIF(O1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(P1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1482=\"x\",\"x\",\nIF(P1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Q1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1482=\"x\",\"x\",\nIF(Q1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(R1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1482=\"x\",\"x\",\nIF(R1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(S1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1482=\"x\",\"x\",\nIF(S1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(T1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1482=\"x\",\"x\",\nIF(T1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(U1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1482=\"x\",\"x\",\nIF(U1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(V1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1482=\"x\",\"x\",\nIF(V1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(W1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1482=\"x\",\"x\",\nIF(W1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(X1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1482=\"x\",\"x\",\nIF(X1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Y1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1482=\"x\",\"x\",\nIF(Y1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Z1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1482=\"x\",\"x\",\nIF(Z1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AA1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1482=\"x\",\"x\",\nIF(AA1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AB1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1482=\"x\",\"x\",\nIF(AB1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AC1021>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1475","v":"CAPEX Replacement Unit Small Battery"},null,2029,null,"Diesel E-FuelsCAPEX Replacement Unit Small Battery2029"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D1497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1504:AC1504,$L$6:$AC$6,\">=\"&$G1504,$L$6:$AC$6,\"<\"&$G1504+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1504:AC1504,$L$6:$AC$6,\">=\"&$G1504,$L$6:$AC$6,\"<\"&$G1504+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1504=L$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=M$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=N$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=O$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=P$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=R$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=S$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=T$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=U$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=V$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=W$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=X$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1496","v":"CAPEX H2 Tank 350 bar"},null,2030,null,"Diesel E-FuelsCAPEX H2 Tank 350 bar2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D1538","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1539:AC1539,$L$6:$AC$6,\">=\"&$G1539,$L$6:$AC$6,\"<\"&$G1539+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1539:AC1539,$L$6:$AC$6,\">=\"&$G1539,$L$6:$AC$6,\"<\"&$G1539+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1539=L$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=M$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=N$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=O$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=P$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=R$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=S$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=T$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=U$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=V$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=W$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=X$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1537","v":"CAPEX H2 Tank 700 bar"},null,2024,null,"Diesel E-FuelsCAPEX H2 Tank 700 bar2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D1558","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1562:AC1562,$L$6:$AC$6,\">=\"&$G1562,$L$6:$AC$6,\"<\"&$G1542+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1562:AC1562,$L$6:$AC$6,\">=\"&$G1562,$L$6:$AC$6,\"<\"&$G1542+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1562=\"x\",\"x\",IF(L1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(M1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1562=\"x\",\"x\",IF(M1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(N1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1562=\"x\",\"x\",IF(N1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(O1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1562=\"x\",\"x\",IF(O1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(P1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1562=\"x\",\"x\",IF(P1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(Q1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1562=\"x\",\"x\",IF(Q1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(R1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1562=\"x\",\"x\",IF(R1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(S1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1562=\"x\",\"x\",IF(S1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(T1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1562=\"x\",\"x\",IF(T1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(U1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1562=\"x\",\"x\",IF(U1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(V1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1562=\"x\",\"x\",IF(V1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(W1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1562=\"x\",\"x\",IF(W1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(X1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1562=\"x\",\"x\",IF(X1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(Y1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1562=\"x\",\"x\",IF(Y1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(Z1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1562=\"x\",\"x\",IF(Z1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(AA1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1562=\"x\",\"x\",IF(AA1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(AB1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1562=\"x\",\"x\",IF(AB1562=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D1562*IF(AC1019>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1557","v":"CAPEX Replacement Unit H2 Tank 700 bar"},null,2027,null,"Diesel E-FuelsCAPEX Replacement Unit H2 Tank 700 bar2027"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1568,Allocations!$C$21:$C$28,0),MATCH($C1568,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1568-1+Input_General!$E$22,$K1568:$AC1568),I1558*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1568-1+Input_General!$F$22,$K1568:$AC1568),I1558*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1568=0,IF(OR(K1568>0,L1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1568=0,IF(OR(L1568>0,M1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1568=0,IF(OR(M1568>0,N1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1568=0,IF(OR(N1568>0,O1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1568=0,IF(OR(O1568>0,P1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1568=0,IF(OR(P1568>0,Q1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1568=0,IF(OR(Q1568>0,R1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1568=0,IF(OR(R1568>0,S1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1568=0,IF(OR(S1568>0,T1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1568=0,IF(OR(T1568>0,U1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1568=0,IF(OR(U1568>0,V1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1568=0,IF(OR(V1568>0,W1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1568=0,IF(OR(W1568>0,X1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1568=0,IF(OR(X1568>0,Y1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1568=0,IF(OR(Y1568>0,Z1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1568=0,IF(OR(Z1568>0,AA1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1568=0,IF(OR(AA1568>0,AB1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1568=0,IF(OR(AB1568>0,AC1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1568-($J1558*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1567","v":"Residual Value Replacement Unit H2 Tank 700 bar"},null,2023,null,"Diesel E-FuelsResidual Value Replacement Unit H2 Tank 700 bar2023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D1579","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1581:AC1581,$L$6:$AC$6,\">=\"&$G1581,$L$6:$AC$6,\"<\"&$G1581+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1581:AC1581,$L$6:$AC$6,\">=\"&$G1581,$L$6:$AC$6,\"<\"&$G1581+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1581=L$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=M$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=N$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=O$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=P$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=R$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=S$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=T$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=U$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=V$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=W$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=X$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1578","v":"CAPEX H2 Tank LH2"},null,2025,null,"Diesel E-FuelsCAPEX H2 Tank LH22025"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D1589","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1590-1+Input_General!$E$22,$K1590:$AC1590),I1580*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1590-1+Input_General!$F$22,$K1590:$AC1590),I1580*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1590=0,IF(OR(K1590>0,L1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1590=0,IF(OR(L1590>0,M1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1590=0,IF(OR(M1590>0,N1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1590=0,IF(OR(N1590>0,O1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1590=0,IF(OR(O1590>0,P1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1590=0,IF(OR(P1590>0,Q1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1590=0,IF(OR(Q1590>0,R1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1590=0,IF(OR(R1590>0,S1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1590=0,IF(OR(S1590>0,T1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1590=0,IF(OR(T1590>0,U1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1590=0,IF(OR(U1590>0,V1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1590=0,IF(OR(V1590>0,W1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1590=0,IF(OR(W1590>0,X1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1590=0,IF(OR(X1590>0,Y1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1590=0,IF(OR(Y1590>0,Z1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1590=0,IF(OR(Z1590>0,AA1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1590=0,IF(OR(AA1590>0,AB1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1590=0,IF(OR(AB1590>0,AC1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1590-($J1580*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1588","v":"Residual Value H2 Tank LH2"},null,2024,null,"Diesel E-FuelsResidual Value H2 Tank LH22024"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D1599","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1604:AC1604,$L$6:$AC$6,\">=\"&$G1604,$L$6:$AC$6,\"<\"&$G1584+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1604:AC1604,$L$6:$AC$6,\">=\"&$G1604,$L$6:$AC$6,\"<\"&$G1584+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1604=\"x\",\"x\",IF(L1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(M1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1604=\"x\",\"x\",IF(M1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(N1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1604=\"x\",\"x\",IF(N1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(O1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1604=\"x\",\"x\",IF(O1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(P1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1604=\"x\",\"x\",IF(P1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(Q1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1604=\"x\",\"x\",IF(Q1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(R1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1604=\"x\",\"x\",IF(R1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(S1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1604=\"x\",\"x\",IF(S1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(T1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1604=\"x\",\"x\",IF(T1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(U1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1604=\"x\",\"x\",IF(U1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(V1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1604=\"x\",\"x\",IF(V1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(W1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1604=\"x\",\"x\",IF(W1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(X1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1604=\"x\",\"x\",IF(X1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(Y1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1604=\"x\",\"x\",IF(Y1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(Z1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1604=\"x\",\"x\",IF(Z1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(AA1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1604=\"x\",\"x\",IF(AA1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(AB1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1604=\"x\",\"x\",IF(AB1604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1604*IF(AC1020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2028,null,"Diesel E-FuelsCAPEX Replacement Unit H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D1609","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1616-1+Input_General!$E$22,$K1616:$AC1616),I1606*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1616-1+Input_General!$F$22,$K1616:$AC1616),I1606*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1616=0,IF(OR(K1616>0,L1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1616=0,IF(OR(L1616>0,M1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1616=0,IF(OR(M1616>0,N1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1616=0,IF(OR(N1616>0,O1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1616=0,IF(OR(O1616>0,P1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1616=0,IF(OR(P1616>0,Q1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1616=0,IF(OR(Q1616>0,R1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1616=0,IF(OR(R1616>0,S1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1616=0,IF(OR(S1616>0,T1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1616=0,IF(OR(T1616>0,U1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1616=0,IF(OR(U1616>0,V1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1616=0,IF(OR(V1616>0,W1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1616=0,IF(OR(W1616>0,X1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1616=0,IF(OR(X1616>0,Y1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1616=0,IF(OR(Y1616>0,Z1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1616=0,IF(OR(Z1616>0,AA1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1616=0,IF(OR(AA1616>0,AB1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1616=0,IF(OR(AB1616>0,AC1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1616-($J1606*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1608","v":"Residual Value Replacement Unit H2 Tank LH2"},null,2030,null,"Diesel E-FuelsResidual Value Replacement Unit H2 Tank LH22030"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"&Terms!$E$15","v":"CAPEX Replacement Unit Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1639","v":"CAPEX Replacement Unit Large Battery"},null,0,null,"Diesel E-FuelsCAPEX Replacement Unit Large Battery0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D1650","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1651-1+Input_General!$E$22,$K1651:$AC1651),I1641*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1651-1+Input_General!$F$22,$K1651:$AC1651),I1641*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1651=0,IF(OR(K1651>0,L1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1651=0,IF(OR(L1651>0,M1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1651=0,IF(OR(M1651>0,N1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1651=0,IF(OR(N1651>0,O1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1651=0,IF(OR(O1651>0,P1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1651=0,IF(OR(P1651>0,Q1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1651=0,IF(OR(Q1651>0,R1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1651=0,IF(OR(R1651>0,S1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1651=0,IF(OR(S1651>0,T1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1651=0,IF(OR(T1651>0,U1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1651=0,IF(OR(U1651>0,V1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1651=0,IF(OR(V1651>0,W1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1651=0,IF(OR(W1651>0,X1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1651=0,IF(OR(X1651>0,Y1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1651=0,IF(OR(Y1651>0,Z1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1651=0,IF(OR(Z1651>0,AA1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1651=0,IF(OR(AA1651>0,AB1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1651=0,IF(OR(AB1651>0,AC1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1651-($J1641*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1649","v":"Residual Value Replacement Unit Large Battery"},null,2024,null,"Diesel E-FuelsResidual Value Replacement Unit Large Battery2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D1661","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1662:AC1662,$L$6:$AC$6,\">=\"&$G1662,$L$6:$AC$6,\"<\"&$G1662+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1662:AC1662,$L$6:$AC$6,\">=\"&$G1662,$L$6:$AC$6,\"<\"&$G1662+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1662=L$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=M$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=N$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=O$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=P$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=R$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=S$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=T$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=U$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=V$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=W$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=X$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1660","v":"CAPEX Catenary Equipment"},null,2024,null,"Diesel E-FuelsCAPEX Catenary Equipment2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D1671","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1673-1+Input_General!$E$22,$K1673:$AC1673),I1663*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1673-1+Input_General!$F$22,$K1673:$AC1673),I1663*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1673=0,IF(OR(K1673>0,L1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1673=0,IF(OR(L1673>0,M1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1673=0,IF(OR(M1673>0,N1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1673=0,IF(OR(N1673>0,O1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1673=0,IF(OR(O1673>0,P1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1673=0,IF(OR(P1673>0,Q1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1673=0,IF(OR(Q1673>0,R1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1673=0,IF(OR(R1673>0,S1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1673=0,IF(OR(S1673>0,T1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1673=0,IF(OR(T1673>0,U1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1673=0,IF(OR(U1673>0,V1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1673=0,IF(OR(V1673>0,W1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1673=0,IF(OR(W1673>0,X1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1673=0,IF(OR(X1673>0,Y1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1673=0,IF(OR(Y1673>0,Z1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1673=0,IF(OR(Z1673>0,AA1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1673=0,IF(OR(AA1673>0,AB1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1673=0,IF(OR(AB1673>0,AC1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1673-($J1663*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1670","v":"Residual Value Catenary Equipment"},null,2025,null,"Diesel E-FuelsResidual Value Catenary Equipment2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1681,Allocations!$C$21:$C$28,0),MATCH($C1681,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1681:AC1681,$L$6:$AC$6,\">=\"&$G1681,$L$6:$AC$6,\"<\"&$G1681+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1681:AC1681,$L$6:$AC$6,\">=\"&$G1681,$L$6:$AC$6,\"<\"&$G1661+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1681=\"x\",\"x\",IF(L1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(M1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1681=\"x\",\"x\",IF(M1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(N1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1681=\"x\",\"x\",IF(N1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(O1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1681=\"x\",\"x\",IF(O1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(P1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1681=\"x\",\"x\",IF(P1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(Q1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1681=\"x\",\"x\",IF(Q1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(R1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1681=\"x\",\"x\",IF(R1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(S1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1681=\"x\",\"x\",IF(S1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(T1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1681=\"x\",\"x\",IF(T1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(U1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1681=\"x\",\"x\",IF(U1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(V1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1681=\"x\",\"x\",IF(V1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(W1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1681=\"x\",\"x\",IF(W1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(X1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1681=\"x\",\"x\",IF(X1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(Y1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1681=\"x\",\"x\",IF(Y1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(Z1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1681=\"x\",\"x\",IF(Z1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(AA1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1681=\"x\",\"x\",IF(AA1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(AB1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1681=\"x\",\"x\",IF(AB1681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D1681*IF(AC1015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1680","v":"CAPEX Replacement Unit Catenary Equipment"},null,2023,null,"Diesel E-FuelsCAPEX Replacement Unit Catenary Equipment2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D1691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1695-1+Input_General!$E$22,$K1695:$AC1695),I1685*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1695-1+Input_General!$F$22,$K1695:$AC1695),I1685*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1695=0,IF(OR(K1695>0,L1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1695=0,IF(OR(L1695>0,M1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1695=0,IF(OR(M1695>0,N1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1695=0,IF(OR(N1695>0,O1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1695=0,IF(OR(O1695>0,P1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1695=0,IF(OR(P1695>0,Q1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1695=0,IF(OR(Q1695>0,R1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1695=0,IF(OR(R1695>0,S1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1695=0,IF(OR(S1695>0,T1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1695=0,IF(OR(T1695>0,U1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1695=0,IF(OR(U1695>0,V1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1695=0,IF(OR(V1695>0,W1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1695=0,IF(OR(W1695>0,X1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1695=0,IF(OR(X1695>0,Y1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1695=0,IF(OR(Y1695>0,Z1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1695=0,IF(OR(Z1695>0,AA1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1695=0,IF(OR(AA1695>0,AB1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1695=0,IF(OR(AB1695>0,AC1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1695-($J1685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2027,null,"Diesel E-FuelsResidual Value Replacement Unit Catenary Equipment2027"]
[null,null,{"$f":"Terms!$E$17","v":"Infrastructure"},{"$f":"INDEX('Cockpit Details'!$H$25:$H$31,MATCH(F1704,'Cockpit Details'!$F$25:$F$31,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1704:AC1704,$L$6:$AC$6,\">=\"&$G1704,$L$6:$AC$6,\"<\"&$G1704+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1704:AC1704,$L$6:$AC$6,\">=\"&$G1704,$L$6:$AC$6,\"<\"&$G1704+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1704=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C700","v":"CAPEX Infrastructure"},null,2026,null,"Diesel E-FuelsCAPEX Infrastructure2026"]
[null,null,{"$f":"C1713","v":"Total Opex"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I1727+I1769+I1799+I1839","v":757476.70286232745},1445101.756476738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},"Total Opex",null,2026,null,"Diesel E-FuelsTotal Opex2026"]
[null,null,{"$f":"C1733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1739:AC1739,$L$6:$AC$6,\">=\"&$G1739,$L$6:$AC$6,\"<\"&$G1739+Input_General!$E$22),\"Error\")","v":279450.35658959218},{"$f":"IFERROR(SUMIFS(L1739:AC1739,$L$6:$AC$6,\">=\"&$G1739,$L$6:$AC$6,\"<\"&$G1739+Input_General!$F$22),\"Error\")","v":538200.68676514062},null,{"$f":"IF(L$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(N$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(O$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(P$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(Q$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":65550.083644472252},{"$f":"IF(R$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":58650.07483979097},{"$f":"IF(S$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":51750.066035109659},{"$f":"IF(T$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":51750.066035109659},{"$f":"IF(U$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":51750.066035109659},{"$f":"IF(V$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":51750.066035109659},{"$f":"IF(W$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":51750.066035109659},{"$f":"IF(X$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":51750.066035109659},{"$f":"IF(Y$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":51750.066035109659},{"$f":"IF(Z$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":51750.066035109659},{"$f":"IF(AA$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":51750.066035109659},{"$f":"IF(AB$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":51750.066035109659},{"$f":"IF(AC$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC1011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":51750.066035109659},null,{"$f":"C1008","v":"Diesel E-Fuels"},"Energy/Fuel Cost w/o tax/surcharges",null,2028,null,"Diesel E-FuelsEnergy/Fuel Cost w/o tax/surcharges2028"]
[null,null,{"$f":"Terms!$F$8","v":"Energy/Fuel tax&surcharges"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1743","v":"Energy/Fuel tax&surcharges"},null,0,null,"Diesel E-FuelsEnergy/Fuel tax&surcharges0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1762","v":0},null,0,null,"Diesel E-Fuels00"]
[null,null,"Truck Taxation Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1765","v":"Truck Taxation Total"},null,0,null,"Diesel E-FuelsTruck Taxation Total0"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1781:AC1781,$L$6:$AC$6,\">=\"&$G1781,$L$6:$AC$6,\"<\"&$G1781+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1781:AC1781,$L$6:$AC$6,\">=\"&$G1781,$L$6:$AC$6,\"<\"&$G1781+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*L1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*M1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*N1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*O1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*P1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*Q1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*R1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*S1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*T1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*U1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*V1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*W1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*X1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*Y1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*Z1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*AA1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*AB1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*AC1295","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1775","v":"Registration Fee"},null,2028,null,"Diesel E-FuelsRegistration Fee2028"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I1810+I1820+I1830","v":86685},173370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1795","v":"Maintenance & Insurance"},null,2027,null,"Diesel E-FuelsMaintenance & Insurance2027"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1807:AC1807,$L$6:$AC$6,\">=\"&$G1807,$L$6:$AC$6,\"<\"&$G1807+Input_General!$E$22),\"Error\")","v":84000},{"$f":"IFERROR(SUMIFS(L1807:AC1807,$L$6:$AC$6,\">=\"&$G1807,$L$6:$AC$6,\"<\"&$G1807+Input_General!$F$22),\"Error\")","v":168000},null,{"$f":"IF(L$6>=$G1807,L1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G1807,M1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(N$6>=$G1807,N1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(O$6>=$G1807,O1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(P$6>=$G1807,P1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(Q$6>=$G1807,Q1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(R$6>=$G1807,R1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(S$6>=$G1807,S1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(T$6>=$G1807,T1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(U$6>=$G1807,U1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(V$6>=$G1807,V1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(W$6>=$G1807,W1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(X$6>=$G1807,X1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(Y$6>=$G1807,Y1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(Z$6>=$G1807,Z1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(AA$6>=$G1807,AA1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(AB$6>=$G1807,AB1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},{"$f":"IF(AC$6>=$G1807,AC1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":16800},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1805","v":"Truck Maintenance Cost"},null,2024,null,"Diesel E-FuelsTruck Maintenance Cost2024"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1818:AC1818,$L$6:$AC$6,\">=\"&$G1818,$L$6:$AC$6,\"<\"&$G1818+Input_General!$E$22),\"Error\")","v":2685},{"$f":"IFERROR(SUMIFS(L1818:AC1818,$L$6:$AC$6,\">=\"&$G1818,$L$6:$AC$6,\"<\"&$G1818+Input_General!$F$22),\"Error\")","v":5370},null,{"$f":"IF(L$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},{"$f":"IF(O$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},{"$f":"IF(P$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},{"$f":"IF(Q$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},{"$f":"IF(R$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},{"$f":"IF(S$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},{"$f":"IF(T$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},{"$f":"IF(U$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},{"$f":"IF(V$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},{"$f":"IF(W$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},{"$f":"IF(X$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},{"$f":"IF(Y$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},{"$f":"IF(Z$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},{"$f":"IF(AA$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},{"$f":"IF(AB$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},{"$f":"IF(AC$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":537},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1815","v":"Insurance Cost"},null,2025,null,"Diesel E-FuelsInsurance Cost2025"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1829:AC1829,$L$6:$AC$6,\">=\"&$G1829,$L$6:$AC$6,\"<\"&$G1829+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1829:AC1829,$L$6:$AC$6,\">=\"&$G1829,$L$6:$AC$6,\"<\"&$G1829+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K1829=0,IF($G1829=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),K1829)","v":0},{"$f":"IF(L1829=0,IF($G1829=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),L1829)","v":0},{"$f":"IF(M1829=0,IF($G1829=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),M1829)","v":0},{"$f":"IF(N1829=0,IF($G1829=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),N1829)","v":0},{"$f":"IF(O1829=0,IF($G1829=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),O1829)","v":0},{"$f":"IF(P1829=0,IF($G1829=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),P1829)","v":0},{"$f":"IF(Q1829=0,IF($G1829=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),Q1829)","v":0},{"$f":"IF(R1829=0,IF($G1829=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),R1829)","v":0},{"$f":"IF(S1829=0,IF($G1829=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),S1829)","v":0},{"$f":"IF(T1829=0,IF($G1829=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),T1829)","v":0},{"$f":"IF(U1829=0,IF($G1829=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),U1829)","v":0},{"$f":"IF(V1829=0,IF($G1829=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),V1829)","v":0},{"$f":"IF(W1829=0,IF($G1829=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),W1829)","v":0},{"$f":"IF(X1829=0,IF($G1829=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),X1829)","v":0},{"$f":"IF(Y1829=0,IF($G1829=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),Y1829)","v":0},{"$f":"IF(Z1829=0,IF($G1829=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),Z1829)","v":0},{"$f":"IF(AA1829=0,IF($G1829=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),AA1829)","v":0},{"$f":"IF(AB1829=0,IF($G1829=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),AB1829)","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1825","v":"Infrastructure Maintenance Cost"},null,2026,null,"Diesel E-FuelsInfrastructure Maintenance Cost2026"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17","v":"Well to Wheel CO2 Emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1849","v":"Well to Wheel CO2 Emissions"},null,0,null,"Diesel E-FuelsWell to Wheel CO2 Emissions0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D1860","v":1},null,{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L1864:AC1864,$L$6:$AC$6,\">=\"&$G1864,$L$6:$AC$6,\"<\"&$G1864+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1864:AC1864,$L$6:$AC$6,\">=\"&$G1864,$L$6:$AC$6,\"<\"&$G1864+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D1864=0,0,IF(L1031+L1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L1031+L1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(M1031+M1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M1031+M1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(N1031+N1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N1031+N1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(O1031+O1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O1031+O1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(P1031+P1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P1031+P1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(Q1031+Q1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q1031+Q1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(R1031+R1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R1031+R1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(S1031+S1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S1031+S1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(T1031+T1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T1031+T1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(U1031+U1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U1031+U1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(V1031+V1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V1031+V1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(W1031+W1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W1031+W1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(X1031+X1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X1031+X1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(Y1031+Y1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y1031+Y1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(Z1031+Z1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z1031+Z1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(AA1031+AA1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA1031+AA1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(AB1031+AB1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB1031+AB1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(AC1031+AC1041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC1031+AC1041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2027,null,"Diesel E-Fuels2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D1870","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L1872:AC1872,$L$6:$AC$6,\">=\"&$G1872,$L$6:$AC$6,\"<\"&$G1872+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1872:AC1872,$L$6:$AC$6,\">=\"&$G1872,$L$6:$AC$6,\"<\"&$G1872+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D1872=0,0,IF(L1049+L1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L1049+L1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(M1049+M1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M1049+M1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(N1049+N1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N1049+N1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(O1049+O1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O1049+O1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(P1049+P1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P1049+P1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(Q1049+Q1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q1049+Q1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(R1049+R1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R1049+R1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(S1049+S1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S1049+S1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(T1049+T1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T1049+T1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(U1049+U1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U1049+U1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(V1049+V1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V1049+V1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(W1049+W1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W1049+W1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(X1049+X1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X1049+X1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(Y1049+Y1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y1049+Y1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(Z1049+Z1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z1049+Z1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(AA1049+AA1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA1049+AA1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(AB1049+AB1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB1049+AB1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(AC1049+AC1059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC1049+AC1059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2025,null,"Diesel E-Fuels2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D1880","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L1886:AC1886,$L$6:$AC$6,\">=\"&$G1886,$L$6:$AC$6,\"<\"&$G1886+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1886:AC1886,$L$6:$AC$6,\">=\"&$G1886,$L$6:$AC$6,\"<\"&$G1886+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D1886=0,0,IF(L1073+L1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L1073+L1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(M1073+M1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M1073+M1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(N1073+N1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N1073+N1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(O1073+O1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O1073+O1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(P1073+P1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P1073+P1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(Q1073+Q1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q1073+Q1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(R1073+R1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R1073+R1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(S1073+S1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S1073+S1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(T1073+T1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T1073+T1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(U1073+U1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U1073+U1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(V1073+V1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V1073+V1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(W1073+W1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W1073+W1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(X1073+X1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X1073+X1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(Y1073+Y1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y1073+Y1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(Z1073+Z1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z1073+Z1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(AA1073+AA1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA1073+AA1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(AB1073+AB1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB1073+AB1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(AC1073+AC1083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC1073+AC1083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":140000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":280000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":560000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":700000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":840000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":980000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":1120000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":1260000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":1400000},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2026,null,"FCEV 350 bar2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D2037","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2025,null,null,null,0,{"$f":"IF(K2039>0,K2039,IF(L2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L2039>0,L2039,IF(M2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M2039>0,M2039,IF(N2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N2039>0,N2039,IF(O2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O2039>0,O2039,IF(P2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P2039>0,P2039,IF(Q2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q2039>0,Q2039,IF(R2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R2039>0,R2039,IF(S2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S2039>0,S2039,IF(T2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T2039>0,T2039,IF(U2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U2039>0,U2039,IF(V2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V2039>0,V2039,IF(W2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W2039>0,W2039,IF(X2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X2039>0,X2039,IF(Y2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y2039>0,Y2039,IF(Z2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z2039>0,Z2039,IF(AA2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA2039>0,AA2039,IF(AB2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB2039>0,AB2039,IF(AC2017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2025,null,"FCEV 350 bar2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D2047","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2025,null,null,null,0,{"$f":"IF($D2049=0,0,IF(L$6>=$G2049,IF(L2059=0,$G2049,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2025,null,"FCEV 350 bar2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D2057","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2027,null,null,null,0,{"$f":"IF(K2061>0,K2061,IF(L2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L2061>0,L2061,IF(M2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M2061>0,M2061,IF(N2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N2061>0,N2061,IF(O2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O2061>0,O2061,IF(P2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P2061>0,P2061,IF(Q2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q2061>0,Q2061,IF(R2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R2061>0,R2061,IF(S2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S2061>0,S2061,IF(T2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T2061>0,T2061,IF(U2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U2061>0,U2061,IF(V2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V2061>0,V2061,IF(W2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W2061>0,W2061,IF(X2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X2061>0,X2061,IF(Y2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y2061>0,Y2061,IF(Z2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z2061>0,Z2061,IF(AA2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA2061>0,AA2061,IF(AB2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB2061>0,AB2061,IF(AC2019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2027,null,"FCEV 350 bar2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D2067","v":1},null,{"$f":"C2008","v":"FCEV 350 bar"},2024,null,null,null,0,{"$f":"IF($D2068=0,0,IF(L$6>=$G2068,IF(L2436=0,$G2068,0),0))","v":0},2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2024,null,"FCEV 350 bar2024"]
[null,null,{"$f":"\"Year of original \"&C2087","v":"Year of original Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D2097","v":1},null,{"$f":"C2008","v":"FCEV 350 bar"},2029,null,null,null,0,{"$f":"IF(K2103>0,K2103,IF(L2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L2103>0,L2103,IF(M2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M2103>0,M2103,IF(N2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N2103>0,N2103,IF(O2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O2103>0,O2103,IF(P2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P2103>0,P2103,IF(Q2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q2103>0,Q2103,IF(R2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R2103>0,R2103,IF(S2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S2103>0,S2103,IF(T2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T2103>0,T2103,IF(U2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U2103>0,U2103,IF(V2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V2103>0,V2103,IF(W2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W2103>0,W2103,IF(X2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X2103>0,X2103,IF(Y2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y2103>0,Y2103,IF(Z2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z2103>0,Z2103,IF(AA2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA2103>0,AA2103,IF(AB2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB2103>0,AB2103,IF(AC2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2029,null,"FCEV 350 bar2029"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D2137","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2026,null,null,null,0,{"$f":"IF(K2140>0,K2140,IF(L2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L2140>0,L2140,IF(M2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M2140>0,M2140,IF(N2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N2140>0,N2140,IF(O2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O2140>0,O2140,IF(P2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P2140>0,P2140,IF(Q2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q2140>0,Q2140,IF(R2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R2140>0,R2140,IF(S2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S2140>0,S2140,IF(T2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T2140>0,T2140,IF(U2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U2140>0,U2140,IF(V2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V2140>0,V2140,IF(W2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W2140>0,W2140,IF(X2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X2140>0,X2140,IF(Y2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y2140>0,Y2140,IF(Z2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z2140>0,Z2140,IF(AA2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA2140>0,AA2140,IF(AB2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB2140>0,AB2140,IF(AC2018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2026,null,"FCEV 350 bar2026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F2147,Allocations!$C$21:$C$28,0),MATCH(C2147,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2023,null,null,null,0,{"$f":"IF($D2147=0,0,IF(L$6>=$G2147,IF(L2157=0,$G2147,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2023,null,"FCEV 350 bar2023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D2157","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2029,null,null,null,0,{"$f":"IF(K2163>0,K2163,IF(L2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L2163>0,L2163,IF(M2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M2163>0,M2163,IF(N2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N2163>0,N2163,IF(O2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O2163>0,O2163,IF(P2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P2163>0,P2163,IF(Q2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q2163>0,Q2163,IF(R2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R2163>0,R2163,IF(S2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S2163>0,S2163,IF(T2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T2163>0,T2163,IF(U2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U2163>0,U2163,IF(V2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V2163>0,V2163,IF(W2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W2163>0,W2163,IF(X2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X2163>0,X2163,IF(Y2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y2163>0,Y2163,IF(Z2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z2163>0,Z2163,IF(AA2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA2163>0,AA2163,IF(AB2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB2163>0,AB2163,IF(AC2021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2029,null,"FCEV 350 bar2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D2167","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2029,null,null,null,0,{"$f":"IF($D2173=0,0,IF(L$6>=$G2173,IF(L2183=0,$G2173,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2029,null,"FCEV 350 bar2029"]
[null,null,{"$f":"\"Year of original \"&C2187","v":"Year of original Catenary Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F2217,Allocations!$C$21:$C$28,0),MATCH(C2217,Allocations!$C$21:$P$21,0))","v":1},null,{"$f":"C2008","v":"FCEV 350 bar"},2023,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D2217=0,0,IF(L$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L2097=0,L2087,L2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(M$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M2097=0,M2087,M2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(N$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N2097=0,N2087,N2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(O$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O2097=0,O2087,O2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(P$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P2097=0,P2087,P2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(Q$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q2097=0,Q2087,Q2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(R$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R2097=0,R2087,R2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(S$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S2097=0,S2087,S2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(T$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T2097=0,T2087,T2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(U$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U2097=0,U2087,U2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(V$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V2097=0,V2087,V2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(W$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W2097=0,W2087,W2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(X$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X2097=0,X2087,X2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(Y$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y2097=0,Y2087,Y2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(Z$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z2097=0,Z2087,Z2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(AA$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA2097=0,AA2087,AA2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(AB$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB2097=0,AB2087,AB2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D2217=0,0,IF(AC$6>=$G2217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC2097=0,AC2087,AC2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2023,null,"FCEV 350 bar2023"]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L2240:AC2240,$L$6:$AC$6,\">=\"&$G2240,$L$6:$AC$6,\"<\"&$G2240+Input_General!$E$22),\"Error\")","v":13265880.239523269},{"$f":"IFERROR(SUMIFS(L2240:AC2240,$L$6:$AC$6,\">=\"&$G2240,$L$6:$AC$6,\"<\"&$G2240+Input_General!$F$22),\"Error\")","v":26531760.479046542},null,{"$f":"IF(L$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-L2220-L2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*L2011,0)","v":0},{"$f":"IF(M$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-M2220-M2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*M2011,0)","v":0},{"$f":"IF(N$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-N2220-N2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*N2011,0)","v":0},{"$f":"IF(O$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-O2220-O2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*O2011,0)","v":2653176.0479046539},{"$f":"IF(P$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-P2220-P2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*P2011,0)","v":2653176.0479046539},{"$f":"IF(Q$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Q2220-Q2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Q2011,0)","v":2653176.0479046539},{"$f":"IF(R$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-R2220-R2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*R2011,0)","v":2653176.0479046539},{"$f":"IF(S$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-S2220-S2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*S2011,0)","v":2653176.0479046539},{"$f":"IF(T$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-T2220-T2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*T2011,0)","v":2653176.0479046539},{"$f":"IF(U$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-U2220-U2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*U2011,0)","v":2653176.0479046539},{"$f":"IF(V$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-V2220-V2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*V2011,0)","v":2653176.0479046539},{"$f":"IF(W$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-W2220-W2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*W2011,0)","v":2653176.0479046539},{"$f":"IF(X$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-X2220-X2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*X2011,0)","v":2653176.0479046539},{"$f":"IF(Y$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Y2220-Y2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Y2011,0)","v":2653176.0479046539},{"$f":"IF(Z$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Z2220-Z2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Z2011,0)","v":2653176.0479046539},{"$f":"IF(AA$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AA2220-AA2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AA2011,0)","v":2653176.0479046539},{"$f":"IF(AB$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AB2220-AB2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AB2011,0)","v":2653176.0479046539},{"$f":"IF(AC$6>=$G2240,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AC2220-AC2230)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AC2011,0)","v":2653176.0479046539},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2236","v":"tonne-kilometre"},null,2026,null,"FCEV 350 bartonne-kilometre2026"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I2265+I2719","v":581254.72403551708},1090316.254020304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},"TCO",null,2028,null,"FCEV 350 barTCO2028"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I2273-I2283","v":161230.04832451406},259460.08664902815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},"Total CAPEX reduced by Residual Value",null,2026,null,"FCEV 350 barTotal CAPEX reduced by Residual Value2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"I2326","v":65744.283845191021},9166.0418819085426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},"Total Residual Value",null,2029,null,"FCEV 350 barTotal Residual Value2029"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2300:AC2300,$L$6:$AC$6,\">=\"&$G2300,$L$6:$AC$6,\"<\"&$G2300+Input_General!$E$22),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(SUMIFS(L2300:AC2300,$L$6:$AC$6,\">=\"&$G2300,$L$6:$AC$6,\"<\"&$G2300+Input_General!$F$22),\"Error\")","v":62999.999999999993},null,{"$f":"IFERROR(IF($G2300=L$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(IF($G2300=M$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=N$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=O$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=P$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=R$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=S$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=T$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=U$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=V$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=W$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=X$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2299","v":"CAPEX Truck without Powertrain"},null,2023,null,"FCEV 350 barCAPEX Truck without Powertrain2023"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$20","v":"CAPEX Powertrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C309","v":"CAPEX Powertrain"},null,0,null,"FCEV 350 barCAPEX Powertrain0"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I2345,I2365,I2386,I2406,I2427,I2447,I2468,I2488,I2509,I2529,I2550,I2570,I2591,I2611,I2632,I2652,I2673,I2693)","v":119405.59815915578},17376.794500097963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},"Residual Value of Powertrain",null,2025,null,"FCEV 350 barResidual Value of Powertrain2025"]
[null,null,{"$f":"Terms!$D$7&\" & \"&Terms!$D$11&\" of \"&Terms!$E$20&\" components\"","v":"CAPEX & Residual Value of Powertrain components"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$8","v":"Residual Value Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2342","v":"Residual Value Diesel Drivetrain"},null,0,null,"FCEV 350 barResidual Value Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D2363","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2364-1+Input_General!$E$22,$K2364:$AC2364),I2354*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2364-1+Input_General!$F$22,$K2364:$AC2364),I2354*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K2364=0,IF(OR(K2364>0,L2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2364=0,IF(OR(L2364>0,M2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2364=0,IF(OR(M2364>0,N2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2364=0,IF(OR(N2364>0,O2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2364=0,IF(OR(O2364>0,P2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2364=0,IF(OR(P2364>0,Q2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2364=0,IF(OR(Q2364>0,R2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2364=0,IF(OR(R2364>0,S2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011)))","v":0},{"$f":"IF(S2364=0,IF(OR(S2364>0,T2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011)))","v":0},{"$f":"IF(T2364=0,IF(OR(T2364>0,U2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011)))","v":0},{"$f":"IF(U2364=0,IF(OR(U2364>0,V2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011)))","v":0},{"$f":"IF(V2364=0,IF(OR(V2364>0,W2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011)))","v":0},{"$f":"IF(W2364=0,IF(OR(W2364>0,X2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011)))","v":0},{"$f":"IF(X2364=0,IF(OR(X2364>0,Y2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011)))","v":0},{"$f":"IF(Y2364=0,IF(OR(Y2364>0,Z2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011)))","v":0},{"$f":"IF(Z2364=0,IF(OR(Z2364>0,AA2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011)))","v":0},{"$f":"IF(AA2364=0,IF(OR(AA2364>0,AB2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011)))","v":0},{"$f":"IF(AB2364=0,IF(OR(AB2364>0,AC2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2364-($J2354*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2024,null,"FCEV 350 barResidual Value Replacement Unit Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$9","v":"CAPEX E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2373","v":"CAPEX E-Drive"},null,0,null,"FCEV 350 barCAPEX E-Drive0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D2384","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2386-1+Input_General!$E$22,$K2386:$AC2386),I2376*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":20174.078571428567},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2386-1+Input_General!$F$22,$K2386:$AC2386),I2376*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":3668.0142857142855},0,{"$f":"IF(K2386=0,IF(OR(K2386>0,L2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2386=0,IF(OR(L2386>0,M2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2386=0,IF(OR(M2386>0,N2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011)))","v":33378.93},{"$f":"IF(N2386=0,IF(OR(N2386>0,O2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011)))","v":30077.717142857142},{"$f":"IF(O2386=0,IF(OR(O2386>0,P2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011)))","v":26776.504285714283},{"$f":"IF(P2386=0,IF(OR(P2386>0,Q2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011)))","v":23475.291428571425},{"$f":"IF(Q2386=0,IF(OR(Q2386>0,R2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011)))","v":20174.078571428567},{"$f":"IF(R2386=0,IF(OR(R2386>0,S2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011)))","v":16872.865714285708},{"$f":"IF(S2386=0,IF(OR(S2386>0,T2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011)))","v":13571.652857142852},{"$f":"IF(T2386=0,IF(OR(T2386>0,U2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011)))","v":10270.439999999995},{"$f":"IF(U2386=0,IF(OR(U2386>0,V2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011)))","v":6969.2271428571385},{"$f":"IF(V2386=0,IF(OR(V2386>0,W2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011)))","v":3668.0142857142814},{"$f":"IF(W2386=0,IF(OR(W2386>0,X2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011)))","v":366.80142857142437},{"$f":"IF(X2386=0,IF(OR(X2386>0,Y2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011)))","v":0.01},{"$f":"IF(Y2386=0,IF(OR(Y2386>0,Z2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011)))","v":0.01},{"$f":"IF(Z2386=0,IF(OR(Z2386>0,AA2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011)))","v":0.01},{"$f":"IF(AA2386=0,IF(OR(AA2386>0,AB2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011)))","v":0.01},{"$f":"IF(AB2386=0,IF(OR(AB2386>0,AC2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2386-($J2376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011)))","v":0.01},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2383","v":"Residual Value E-Drive"},null,2025,null,"FCEV 350 barResidual Value E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D2394","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2396:AC2396,$L$6:$AC$6,\">=\"&$G2396,$L$6:$AC$6,\"<\"&$G2376+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2396:AC2396,$L$6:$AC$6,\">=\"&$G2396,$L$6:$AC$6,\"<\"&$G2376+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2396=\"x\",\"x\",\nIF(L2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(M2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2396=\"x\",\"x\",\nIF(M2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(N2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2396=\"x\",\"x\",\nIF(N2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(O2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2396=\"x\",\"x\",\nIF(O2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(P2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2396=\"x\",\"x\",\nIF(P2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Q2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2396=\"x\",\"x\",\nIF(Q2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(R2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2396=\"x\",\"x\",\nIF(R2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(S2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2396=\"x\",\"x\",\nIF(S2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(T2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2396=\"x\",\"x\",\nIF(T2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(U2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2396=\"x\",\"x\",\nIF(U2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(V2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2396=\"x\",\"x\",\nIF(V2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(W2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2396=\"x\",\"x\",\nIF(W2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(X2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2396=\"x\",\"x\",\nIF(X2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Y2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2396=\"x\",\"x\",\nIF(Y2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Z2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2396=\"x\",\"x\",\nIF(Z2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AA2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2396=\"x\",\"x\",\nIF(AA2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AB2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2396=\"x\",\"x\",\nIF(AB2396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AC2017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2393","v":"CAPEX Replacement Unit E-Drive"},null,2025,null,"FCEV 350 barCAPEX Replacement Unit E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D2404","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2408-1+Input_General!$E$22,$K2408:$AC2408),I2398*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2408-1+Input_General!$F$22,$K2408:$AC2408),I2398*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K2408=0,IF(OR(K2408>0,L2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2408=0,IF(OR(L2408>0,M2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2408=0,IF(OR(M2408>0,N2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2408=0,IF(OR(N2408>0,O2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2408=0,IF(OR(O2408>0,P2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2408=0,IF(OR(P2408>0,Q2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2408=0,IF(OR(Q2408>0,R2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2408=0,IF(OR(R2408>0,S2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011)))","v":0},{"$f":"IF(S2408=0,IF(OR(S2408>0,T2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011)))","v":0},{"$f":"IF(T2408=0,IF(OR(T2408>0,U2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011)))","v":0},{"$f":"IF(U2408=0,IF(OR(U2408>0,V2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011)))","v":0},{"$f":"IF(V2408=0,IF(OR(V2408>0,W2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011)))","v":0},{"$f":"IF(W2408=0,IF(OR(W2408>0,X2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011)))","v":0},{"$f":"IF(X2408=0,IF(OR(X2408>0,Y2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011)))","v":0},{"$f":"IF(Y2408=0,IF(OR(Y2408>0,Z2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011)))","v":0},{"$f":"IF(Z2408=0,IF(OR(Z2408>0,AA2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011)))","v":0},{"$f":"IF(AA2408=0,IF(OR(AA2408>0,AB2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011)))","v":0},{"$f":"IF(AB2408=0,IF(OR(AB2408>0,AC2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2408-($J2398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2403","v":"Residual Value Replacement Unit E-Drive"},null,2027,null,"FCEV 350 barResidual Value Replacement Unit E-Drive2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D2415","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2419:AC2419,$L$6:$AC$6,\">=\"&$G2419,$L$6:$AC$6,\"<\"&$G2419+Input_General!$E$22),\"Error\")","v":44866.261896964548},{"$f":"IFERROR(SUMIFS(L2419:AC2419,$L$6:$AC$6,\">=\"&$G2419,$L$6:$AC$6,\"<\"&$G2419+Input_General!$F$22),\"Error\")","v":44866.261896964548},null,{"$f":"IFERROR(IF($G2419=L$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=M$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=N$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=O$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=P$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":44866.261896964548},{"$f":"IFERROR(IF($G2419=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=R$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=S$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=T$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=U$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=V$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=W$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=X$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2414","v":"CAPEX FC Stack"},null,2027,null,"FCEV 350 barCAPEX FC Stack2027"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$10","v":"CAPEX Replacement Unit FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2434","v":"CAPEX Replacement Unit FC Stack"},null,0,null,"FCEV 350 barCAPEX Replacement Unit FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D2435","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2442:AC2442,$L$6:$AC$6,\">=\"&$G2442,$L$6:$AC$6,\"<\"&$G2422+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2442:AC2442,$L$6:$AC$6,\">=\"&$G2442,$L$6:$AC$6,\"<\"&$G2422+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2442=\"x\",\"x\",\nIF(L2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(M2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2442=\"x\",\"x\",\nIF(M2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(N2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2442=\"x\",\"x\",\nIF(N2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(O2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2442=\"x\",\"x\",\nIF(O2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(P2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2442=\"x\",\"x\",\nIF(P2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Q2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2442=\"x\",\"x\",\nIF(Q2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(R2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2442=\"x\",\"x\",\nIF(R2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(S2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2442=\"x\",\"x\",\nIF(S2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(T2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2442=\"x\",\"x\",\nIF(T2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(U2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2442=\"x\",\"x\",\nIF(U2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(V2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2442=\"x\",\"x\",\nIF(V2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(W2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2442=\"x\",\"x\",\nIF(W2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(X2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2442=\"x\",\"x\",\nIF(X2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Y2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2442=\"x\",\"x\",\nIF(Y2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Z2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2442=\"x\",\"x\",\nIF(Z2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AA2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2442=\"x\",\"x\",\nIF(AA2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AB2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2442=\"x\",\"x\",\nIF(AB2442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AC2022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2434","v":"CAPEX Replacement Unit FC Stack"},null,2030,null,"FCEV 350 barCAPEX Replacement Unit FC Stack2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F2456,Allocations!$C$21:$C$28,0),MATCH($C2456,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2456:AC2456,$L$6:$AC$6,\">=\"&$G2456,$L$6:$AC$6,\"<\"&$G2456+Input_General!$E$22),\"Error\")","v":46388.888000000014},{"$f":"IFERROR(SUMIFS(L2456:AC2456,$L$6:$AC$6,\">=\"&$G2456,$L$6:$AC$6,\"<\"&$G2456+Input_General!$F$22),\"Error\")","v":46388.888000000014},null,{"$f":"IFERROR(IF($G2456=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":46388.888000000014},{"$f":"IFERROR(IF($G2456=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D2456,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2455","v":"CAPEX Small Battery"},null,2023,null,"FCEV 350 barCAPEX Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D2466","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2473-1+Input_General!$E$22,$K2473:$AC2473),I2463*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":14294.459712866666},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2473-1+Input_General!$F$22,$K2473:$AC2473),I2463*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":2598.9926750666673},0,{"$f":"IF(K2473=0,IF(OR(K2473>0,L2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2473=0,IF(OR(L2473>0,M2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2473=0,IF(OR(M2473>0,N2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2473=0,IF(OR(N2473>0,O2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2473=0,IF(OR(O2473>0,P2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2473=0,IF(OR(P2473>0,Q2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2473=0,IF(OR(Q2473>0,R2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2473=0,IF(OR(R2473>0,S2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011)))","v":23650.833343106671},{"$f":"IF(S2473=0,IF(OR(S2473>0,T2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011)))","v":21311.73993554667},{"$f":"IF(T2473=0,IF(OR(T2473>0,U2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011)))","v":18972.646527986668},{"$f":"IF(U2473=0,IF(OR(U2473>0,V2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011)))","v":16633.553120426666},{"$f":"IF(V2473=0,IF(OR(V2473>0,W2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011)))","v":14294.459712866666},{"$f":"IF(W2473=0,IF(OR(W2473>0,X2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011)))","v":11955.366305306667},{"$f":"IF(X2473=0,IF(OR(X2473>0,Y2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011)))","v":9616.2728977466668},{"$f":"IF(Y2473=0,IF(OR(Y2473>0,Z2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011)))","v":7277.179490186667},{"$f":"IF(Z2473=0,IF(OR(Z2473>0,AA2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011)))","v":4938.0860826266671},{"$f":"IF(AA2473=0,IF(OR(AA2473>0,AB2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011)))","v":2598.9926750666668},{"$f":"IF(AB2473=0,IF(OR(AB2473>0,AC2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2473-($J2463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011)))","v":259.89926750666655},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2465","v":"Residual Value Small Battery"},null,2030,null,"FCEV 350 barResidual Value Small Battery2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D2486","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2491-1+Input_General!$E$22,$K2491:$AC2491),I2481*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2491-1+Input_General!$F$22,$K2491:$AC2491),I2481*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K2491=0,IF(OR(K2491>0,L2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2491=0,IF(OR(L2491>0,M2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2491=0,IF(OR(M2491>0,N2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2491=0,IF(OR(N2491>0,O2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2491=0,IF(OR(O2491>0,P2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2491=0,IF(OR(P2491>0,Q2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2491=0,IF(OR(Q2491>0,R2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2491=0,IF(OR(R2491>0,S2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011)))","v":0},{"$f":"IF(S2491=0,IF(OR(S2491>0,T2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011)))","v":0},{"$f":"IF(T2491=0,IF(OR(T2491>0,U2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011)))","v":0},{"$f":"IF(U2491=0,IF(OR(U2491>0,V2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011)))","v":0},{"$f":"IF(V2491=0,IF(OR(V2491>0,W2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011)))","v":0},{"$f":"IF(W2491=0,IF(OR(W2491>0,X2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011)))","v":0},{"$f":"IF(X2491=0,IF(OR(X2491>0,Y2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011)))","v":0},{"$f":"IF(Y2491=0,IF(OR(Y2491>0,Z2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011)))","v":0},{"$f":"IF(Z2491=0,IF(OR(Z2491>0,AA2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011)))","v":0},{"$f":"IF(AA2491=0,IF(OR(AA2491>0,AB2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011)))","v":0},{"$f":"IF(AB2491=0,IF(OR(AB2491>0,AC2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2491-($J2481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2485","v":"Residual Value Replacement Unit Small Battery"},null,2028,null,"FCEV 350 barResidual Value Replacement Unit Small Battery2028"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$12","v":"CAPEX H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2496","v":"CAPEX H2 Tank 350 bar"},null,0,null,"FCEV 350 barCAPEX H2 Tank 350 bar0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D2507","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2513-1+Input_General!$E$22,$K2513:$AC2513),I2503*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":15331.108494694035},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2513-1+Input_General!$F$22,$K2513:$AC2513),I2503*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0.01},0,{"$f":"IF(K2513=0,IF(OR(K2513>0,L2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2513=0,IF(OR(L2513>0,M2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2513=0,IF(OR(M2513>0,N2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2513=0,IF(OR(N2513>0,O2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2513=0,IF(OR(O2513>0,P2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2513=0,IF(OR(P2513>0,Q2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2513=0,IF(OR(Q2513>0,R2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011)))","v":27595.995290449264},{"$f":"IF(R2513=0,IF(OR(R2513>0,S2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011)))","v":24529.773591510457},{"$f":"IF(S2513=0,IF(OR(S2513>0,T2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011)))","v":21463.55189257165},{"$f":"IF(T2513=0,IF(OR(T2513>0,U2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011)))","v":18397.330193632843},{"$f":"IF(U2513=0,IF(OR(U2513>0,V2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011)))","v":15331.108494694035},{"$f":"IF(V2513=0,IF(OR(V2513>0,W2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011)))","v":12264.886795755228},{"$f":"IF(W2513=0,IF(OR(W2513>0,X2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011)))","v":9198.6650968164213},{"$f":"IF(X2513=0,IF(OR(X2513>0,Y2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011)))","v":6132.4433978776142},{"$f":"IF(Y2513=0,IF(OR(Y2513>0,Z2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011)))","v":3066.2216989388071},{"$f":"IF(Z2513=0,IF(OR(Z2513>0,AA2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011)))","v":0.01},{"$f":"IF(AA2513=0,IF(OR(AA2513>0,AB2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011)))","v":0.01},{"$f":"IF(AB2513=0,IF(OR(AB2513>0,AC2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2513-($J2503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011)))","v":0.01},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2506","v":"Residual Value H2 Tank 350 bar"},null,2029,null,"FCEV 350 barResidual Value H2 Tank 350 bar2029"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D2517","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2519:AC2519,$L$6:$AC$6,\">=\"&$G2519,$L$6:$AC$6,\"<\"&$G2499+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2519:AC2519,$L$6:$AC$6,\">=\"&$G2519,$L$6:$AC$6,\"<\"&$G2499+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2519=\"x\",\"x\",IF(L2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(M2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2519=\"x\",\"x\",IF(M2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(N2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2519=\"x\",\"x\",IF(N2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(O2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2519=\"x\",\"x\",IF(O2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(P2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2519=\"x\",\"x\",IF(P2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(Q2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2519=\"x\",\"x\",IF(Q2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(R2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2519=\"x\",\"x\",IF(R2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(S2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2519=\"x\",\"x\",IF(S2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(T2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2519=\"x\",\"x\",IF(T2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(U2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2519=\"x\",\"x\",IF(U2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(V2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2519=\"x\",\"x\",IF(V2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(W2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2519=\"x\",\"x\",IF(W2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(X2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2519=\"x\",\"x\",IF(X2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(Y2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2519=\"x\",\"x\",IF(Y2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(Z2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2519=\"x\",\"x\",IF(Z2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(AA2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2519=\"x\",\"x\",IF(AA2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(AB2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2519=\"x\",\"x\",IF(AB2519=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2519*IF(AC2017>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2516","v":"CAPEX Replacement Unit H2 Tank 350 bar"},null,2025,null,"FCEV 350 barCAPEX Replacement Unit H2 Tank 350 bar2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D2538","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2539:AC2539,$L$6:$AC$6,\">=\"&$G2539,$L$6:$AC$6,\"<\"&$G2539+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2539:AC2539,$L$6:$AC$6,\">=\"&$G2539,$L$6:$AC$6,\"<\"&$G2539+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G2539=L$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=M$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=N$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=O$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=P$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=R$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=S$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=T$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=U$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=V$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=W$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=X$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2537","v":"CAPEX H2 Tank 700 bar"},null,2024,null,"FCEV 350 barCAPEX H2 Tank 700 bar2024"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D2538","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2542:AC2542,$L$6:$AC$6,\">=\"&$G2542,$L$6:$AC$6,\"<\"&$G2542+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2542:AC2542,$L$6:$AC$6,\">=\"&$G2542,$L$6:$AC$6,\"<\"&$G2542+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G2542=L$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=M$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=N$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=O$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=P$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=R$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=S$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=T$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=U$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=V$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=W$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=X$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2537","v":"CAPEX H2 Tank 700 bar"},null,2027,null,"FCEV 350 barCAPEX H2 Tank 700 bar2027"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D2558","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2561:AC2561,$L$6:$AC$6,\">=\"&$G2561,$L$6:$AC$6,\"<\"&$G2541+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2561:AC2561,$L$6:$AC$6,\">=\"&$G2561,$L$6:$AC$6,\"<\"&$G2541+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2561=\"x\",\"x\",IF(L2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(M2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2561=\"x\",\"x\",IF(M2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(N2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2561=\"x\",\"x\",IF(N2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(O2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2561=\"x\",\"x\",IF(O2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(P2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2561=\"x\",\"x\",IF(P2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(Q2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2561=\"x\",\"x\",IF(Q2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(R2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2561=\"x\",\"x\",IF(R2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(S2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2561=\"x\",\"x\",IF(S2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(T2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2561=\"x\",\"x\",IF(T2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(U2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2561=\"x\",\"x\",IF(U2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(V2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2561=\"x\",\"x\",IF(V2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(W2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2561=\"x\",\"x\",IF(W2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(X2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2561=\"x\",\"x\",IF(X2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(Y2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2561=\"x\",\"x\",IF(Y2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(Z2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2561=\"x\",\"x\",IF(Z2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(AA2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2561=\"x\",\"x\",IF(AA2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(AB2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2561=\"x\",\"x\",IF(AB2561=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D2561*IF(AC2018>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2557","v":"CAPEX Replacement Unit H2 Tank 700 bar"},null,2026,null,"FCEV 350 barCAPEX Replacement Unit H2 Tank 700 bar2026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D2579","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2583:AC2583,$L$6:$AC$6,\">=\"&$G2583,$L$6:$AC$6,\"<\"&$G2583+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2583:AC2583,$L$6:$AC$6,\">=\"&$G2583,$L$6:$AC$6,\"<\"&$G2583+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G2583=L$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=M$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=N$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=O$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=P$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=R$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=S$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=T$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=U$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=V$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=W$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=X$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2578","v":"CAPEX H2 Tank LH2"},null,2027,null,"FCEV 350 barCAPEX H2 Tank LH22027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D2599","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2603:AC2603,$L$6:$AC$6,\">=\"&$G2603,$L$6:$AC$6,\"<\"&$G2583+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2603:AC2603,$L$6:$AC$6,\">=\"&$G2603,$L$6:$AC$6,\"<\"&$G2583+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2603=\"x\",\"x\",IF(L2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(M2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2603=\"x\",\"x\",IF(M2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(N2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2603=\"x\",\"x\",IF(N2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(O2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2603=\"x\",\"x\",IF(O2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(P2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2603=\"x\",\"x\",IF(P2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(Q2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2603=\"x\",\"x\",IF(Q2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(R2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2603=\"x\",\"x\",IF(R2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(S2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2603=\"x\",\"x\",IF(S2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(T2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2603=\"x\",\"x\",IF(T2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(U2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2603=\"x\",\"x\",IF(U2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(V2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2603=\"x\",\"x\",IF(V2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(W2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2603=\"x\",\"x\",IF(W2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(X2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2603=\"x\",\"x\",IF(X2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(Y2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2603=\"x\",\"x\",IF(Y2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(Z2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2603=\"x\",\"x\",IF(Z2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(AA2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2603=\"x\",\"x\",IF(AA2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(AB2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2603=\"x\",\"x\",IF(AB2603=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2603*IF(AC2019>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2027,null,"FCEV 350 barCAPEX Replacement Unit H2 Tank LH22027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D2609","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2610-1+Input_General!$E$22,$K2610:$AC2610),I2600*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2610-1+Input_General!$F$22,$K2610:$AC2610),I2600*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K2610=0,IF(OR(K2610>0,L2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2610=0,IF(OR(L2610>0,M2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2610=0,IF(OR(M2610>0,N2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2610=0,IF(OR(N2610>0,O2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2610=0,IF(OR(O2610>0,P2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2610=0,IF(OR(P2610>0,Q2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2610=0,IF(OR(Q2610>0,R2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2610=0,IF(OR(R2610>0,S2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011)))","v":0},{"$f":"IF(S2610=0,IF(OR(S2610>0,T2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011)))","v":0},{"$f":"IF(T2610=0,IF(OR(T2610>0,U2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011)))","v":0},{"$f":"IF(U2610=0,IF(OR(U2610>0,V2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011)))","v":0},{"$f":"IF(V2610=0,IF(OR(V2610>0,W2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011)))","v":0},{"$f":"IF(W2610=0,IF(OR(W2610>0,X2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011)))","v":0},{"$f":"IF(X2610=0,IF(OR(X2610>0,Y2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011)))","v":0},{"$f":"IF(Y2610=0,IF(OR(Y2610>0,Z2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011)))","v":0},{"$f":"IF(Z2610=0,IF(OR(Z2610>0,AA2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011)))","v":0},{"$f":"IF(AA2610=0,IF(OR(AA2610>0,AB2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011)))","v":0},{"$f":"IF(AB2610=0,IF(OR(AB2610>0,AC2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2610-($J2600*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2608","v":"Residual Value Replacement Unit H2 Tank LH2"},null,2024,null,"FCEV 350 barResidual Value Replacement Unit H2 Tank LH22024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D2620","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2625:AC2625,$L$6:$AC$6,\">=\"&$G2625,$L$6:$AC$6,\"<\"&$G2625+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2625:AC2625,$L$6:$AC$6,\">=\"&$G2625,$L$6:$AC$6,\"<\"&$G2625+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G2625=L$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*L2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=M$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*M2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=N$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*N2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=O$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*O2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=P$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*P2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=Q$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*Q2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=R$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*R2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=S$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*S2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=T$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*T2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=U$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*U2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=V$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*V2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=W$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*W2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=X$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*X2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=Y$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*Y2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=Z$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*Z2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=AA$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*AA2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=AB$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*AB2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=AC$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*AC2212*$D2625,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2619","v":"CAPEX Large Battery"},null,2028,null,"FCEV 350 barCAPEX Large Battery2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D2640","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2641:AC2641,$L$6:$AC$6,\">=\"&$G2641,$L$6:$AC$6,\"<\"&$G2621+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2641:AC2641,$L$6:$AC$6,\">=\"&$G2641,$L$6:$AC$6,\"<\"&$G2621+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2641=\"x\",\"x\",\nIF(L2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(M$6,Input_General!$B$166:$V$166,0))*M2208*IF(M2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2641=\"x\",\"x\",\nIF(M2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(N$6,Input_General!$B$166:$V$166,0))*N2208*IF(N2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2641=\"x\",\"x\",\nIF(N2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(O$6,Input_General!$B$166:$V$166,0))*O2208*IF(O2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2641=\"x\",\"x\",\nIF(O2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(P$6,Input_General!$B$166:$V$166,0))*P2208*IF(P2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2641=\"x\",\"x\",\nIF(P2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Q$6,Input_General!$B$166:$V$166,0))*Q2208*IF(Q2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2641=\"x\",\"x\",\nIF(Q2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(R$6,Input_General!$B$166:$V$166,0))*R2208*IF(R2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2641=\"x\",\"x\",\nIF(R2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(S$6,Input_General!$B$166:$V$166,0))*S2208*IF(S2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2641=\"x\",\"x\",\nIF(S2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(T$6,Input_General!$B$166:$V$166,0))*T2208*IF(T2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2641=\"x\",\"x\",\nIF(T2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(U$6,Input_General!$B$166:$V$166,0))*U2208*IF(U2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2641=\"x\",\"x\",\nIF(U2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(V$6,Input_General!$B$166:$V$166,0))*V2208*IF(V2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2641=\"x\",\"x\",\nIF(V2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(W$6,Input_General!$B$166:$V$166,0))*W2208*IF(W2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2641=\"x\",\"x\",\nIF(W2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(X$6,Input_General!$B$166:$V$166,0))*X2208*IF(X2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2641=\"x\",\"x\",\nIF(X2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Y$6,Input_General!$B$166:$V$166,0))*Y2208*IF(Y2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2641=\"x\",\"x\",\nIF(Y2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Z$6,Input_General!$B$166:$V$166,0))*Z2208*IF(Z2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2641=\"x\",\"x\",\nIF(Z2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AA$6,Input_General!$B$166:$V$166,0))*AA2208*IF(AA2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2641=\"x\",\"x\",\nIF(AA2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AB$6,Input_General!$B$166:$V$166,0))*AB2208*IF(AB2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2641=\"x\",\"x\",\nIF(AB2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AC$6,Input_General!$B$166:$V$166,0))*AC2208*IF(AC2016>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2639","v":"CAPEX Replacement Unit Large Battery"},null,2024,null,"FCEV 350 barCAPEX Replacement Unit Large Battery2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D2640","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2647:AC2647,$L$6:$AC$6,\">=\"&$G2647,$L$6:$AC$6,\"<\"&$G2627+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2647:AC2647,$L$6:$AC$6,\">=\"&$G2647,$L$6:$AC$6,\"<\"&$G2627+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2647=\"x\",\"x\",\nIF(L2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(M$6,Input_General!$B$166:$V$166,0))*M2214*IF(M2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2647=\"x\",\"x\",\nIF(M2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(N$6,Input_General!$B$166:$V$166,0))*N2214*IF(N2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2647=\"x\",\"x\",\nIF(N2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(O$6,Input_General!$B$166:$V$166,0))*O2214*IF(O2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2647=\"x\",\"x\",\nIF(O2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(P$6,Input_General!$B$166:$V$166,0))*P2214*IF(P2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2647=\"x\",\"x\",\nIF(P2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Q$6,Input_General!$B$166:$V$166,0))*Q2214*IF(Q2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2647=\"x\",\"x\",\nIF(Q2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(R$6,Input_General!$B$166:$V$166,0))*R2214*IF(R2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2647=\"x\",\"x\",\nIF(R2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(S$6,Input_General!$B$166:$V$166,0))*S2214*IF(S2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2647=\"x\",\"x\",\nIF(S2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(T$6,Input_General!$B$166:$V$166,0))*T2214*IF(T2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2647=\"x\",\"x\",\nIF(T2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(U$6,Input_General!$B$166:$V$166,0))*U2214*IF(U2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2647=\"x\",\"x\",\nIF(U2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(V$6,Input_General!$B$166:$V$166,0))*V2214*IF(V2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2647=\"x\",\"x\",\nIF(V2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(W$6,Input_General!$B$166:$V$166,0))*W2214*IF(W2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2647=\"x\",\"x\",\nIF(W2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(X$6,Input_General!$B$166:$V$166,0))*X2214*IF(X2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2647=\"x\",\"x\",\nIF(X2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Y$6,Input_General!$B$166:$V$166,0))*Y2214*IF(Y2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2647=\"x\",\"x\",\nIF(Y2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Z$6,Input_General!$B$166:$V$166,0))*Z2214*IF(Z2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2647=\"x\",\"x\",\nIF(Z2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AA$6,Input_General!$B$166:$V$166,0))*AA2214*IF(AA2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2647=\"x\",\"x\",\nIF(AA2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AB$6,Input_General!$B$166:$V$166,0))*AB2214*IF(AB2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2647=\"x\",\"x\",\nIF(AB2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AC$6,Input_General!$B$166:$V$166,0))*AC2214*IF(AC2022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2639","v":"CAPEX Replacement Unit Large Battery"},null,2030,null,"FCEV 350 barCAPEX Replacement Unit Large Battery2030"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D2661","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2664:AC2664,$L$6:$AC$6,\">=\"&$G2664,$L$6:$AC$6,\"<\"&$G2664+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2664:AC2664,$L$6:$AC$6,\">=\"&$G2664,$L$6:$AC$6,\"<\"&$G2664+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G2664=L$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=M$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=N$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=O$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=P$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=R$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=S$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=T$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=U$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=V$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=W$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=X$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2660","v":"CAPEX Catenary Equipment"},null,2026,null,"FCEV 350 barCAPEX Catenary Equipment2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D2681","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2687:AC2687,$L$6:$AC$6,\">=\"&$G2687,$L$6:$AC$6,\"<\"&$G2667+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2687:AC2687,$L$6:$AC$6,\">=\"&$G2687,$L$6:$AC$6,\"<\"&$G2667+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2687=\"x\",\"x\",IF(L2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(M2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2687=\"x\",\"x\",IF(M2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(N2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2687=\"x\",\"x\",IF(N2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(O2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2687=\"x\",\"x\",IF(O2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(P2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2687=\"x\",\"x\",IF(P2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(Q2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2687=\"x\",\"x\",IF(Q2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(R2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2687=\"x\",\"x\",IF(R2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(S2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2687=\"x\",\"x\",IF(S2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(T2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2687=\"x\",\"x\",IF(T2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(U2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2687=\"x\",\"x\",IF(U2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(V2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2687=\"x\",\"x\",IF(V2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(W2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2687=\"x\",\"x\",IF(W2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(X2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2687=\"x\",\"x\",IF(X2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(Y2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2687=\"x\",\"x\",IF(Y2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(Z2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2687=\"x\",\"x\",IF(Z2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(AA2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2687=\"x\",\"x\",IF(AA2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(AB2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2687=\"x\",\"x\",IF(AB2687=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D2687*IF(AC2021>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2680","v":"CAPEX Replacement Unit Catenary Equipment"},null,2029,null,"FCEV 350 barCAPEX Replacement Unit Catenary Equipment2029"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D2691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2695-1+Input_General!$E$22,$K2695:$AC2695),I2685*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2695-1+Input_General!$F$22,$K2695:$AC2695),I2685*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K2695=0,IF(OR(K2695>0,L2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2695=0,IF(OR(L2695>0,M2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2695=0,IF(OR(M2695>0,N2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2695=0,IF(OR(N2695>0,O2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2695=0,IF(OR(O2695>0,P2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2695=0,IF(OR(P2695>0,Q2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2695=0,IF(OR(Q2695>0,R2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2695=0,IF(OR(R2695>0,S2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S2011)))","v":0},{"$f":"IF(S2695=0,IF(OR(S2695>0,T2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T2011)))","v":0},{"$f":"IF(T2695=0,IF(OR(T2695>0,U2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U2011)))","v":0},{"$f":"IF(U2695=0,IF(OR(U2695>0,V2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V2011)))","v":0},{"$f":"IF(V2695=0,IF(OR(V2695>0,W2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W2011)))","v":0},{"$f":"IF(W2695=0,IF(OR(W2695>0,X2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X2011)))","v":0},{"$f":"IF(X2695=0,IF(OR(X2695>0,Y2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y2011)))","v":0},{"$f":"IF(Y2695=0,IF(OR(Y2695>0,Z2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z2011)))","v":0},{"$f":"IF(Z2695=0,IF(OR(Z2695>0,AA2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA2011)))","v":0},{"$f":"IF(AA2695=0,IF(OR(AA2695>0,AB2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB2011)))","v":0},{"$f":"IF(AB2695=0,IF(OR(AB2695>0,AC2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2695-($J2685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC2011)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2027,null,"FCEV 350 barResidual Value Replacement Unit Catenary Equipment2027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"C2713","v":"Total Opex"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I2727+I2769+I2799+I2839","v":492965.35383818916},953637.32374076359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},"Total Opex",null,2026,null,"FCEV 350 barTotal Opex2026"]
[null,null,{"$f":"C2733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L2741:AC2741,$L$6:$AC$6,\">=\"&$G2741,$L$6:$AC$6,\"<\"&$G2741+Input_General!$E$22),\"Error\")","v":119385.00000000001},{"$f":"IFERROR(SUMIFS(L2741:AC2741,$L$6:$AC$6,\">=\"&$G2741,$L$6:$AC$6,\"<\"&$G2741+Input_General!$F$22),\"Error\")","v":238770.00000000003},null,{"$f":"IF(L$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(N$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(O$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(P$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(Q$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(R$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(S$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(T$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(U$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(V$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(W$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(X$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(Y$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(Z$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(AA$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(AB$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(AC$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC2011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},null,{"$f":"C2008","v":"FCEV 350 bar"},"Energy/Fuel Cost w/o tax/surcharges",null,2030,null,"FCEV 350 barEnergy/Fuel Cost w/o tax/surcharges2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2752","v":0},null,0,null,"FCEV 350 bar00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},0,null,0,null,"FCEV 350 bar00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2774","v":0},null,0,null,"FCEV 350 bar00"]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L2787:AC2787,$L$6:$AC$6,\">=\"&$G2787,$L$6:$AC$6,\"<\"&$G2787+Input_General!$E$22),\"Error\")","v":13019.14228872216},{"$f":"IFERROR(SUMIFS(L2787:AC2787,$L$6:$AC$6,\">=\"&$G2787,$L$6:$AC$6,\"<\"&$G2787+Input_General!$F$22),\"Error\")","v":27041.72593209047},null,{"$f":"IF(L$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":2501.6791229416931},{"$f":"IF(N$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":2549.751729068505},{"$f":"IF(O$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":2602.8277706529129},{"$f":"IF(P$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":2655.9038122373204},{"$f":"IF(Q$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":2708.9798538217283},{"$f":"IF(R$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":2762.0558954061362},{"$f":"IF(S$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":2815.1319369905441},{"$f":"IF(T$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":2815.1319369905441},{"$f":"IF(U$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":2815.1319369905441},{"$f":"IF(V$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":2815.1319369905441},{"$f":"IF(W$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":2815.1319369905441},{"$f":"IF(X$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":2815.1319369905441},{"$f":"IF(Y$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":2815.1319369905441},{"$f":"IF(Z$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":2815.1319369905441},{"$f":"IF(AA$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":2815.1319369905441},{"$f":"IF(AB$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":2815.1319369905441},{"$f":"IF(AC$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":2815.1319369905441},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2785","v":"Motor Vehicle Tax"},null,2024,null,"FCEV 350 barMotor Vehicle Tax2024"]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I2810+I2820+I2830","v":81433.209563768847},162866.41912753769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2795","v":"Maintenance & Insurance"},null,2027,null,"FCEV 350 barMaintenance & Insurance2027"]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L2810:AC2810,$L$6:$AC$6,\">=\"&$G2810,$L$6:$AC$6,\"<\"&$G2810+Input_General!$E$22),\"Error\")","v":75600},{"$f":"IFERROR(SUMIFS(L2810:AC2810,$L$6:$AC$6,\">=\"&$G2810,$L$6:$AC$6,\"<\"&$G2810+Input_General!$F$22),\"Error\")","v":151200},null,{"$f":"IF(L$6>=$G2810,L2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G2810,M2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G2810,N2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G2810,O2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G2810,P2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(Q$6>=$G2810,Q2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(R$6>=$G2810,R2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(S$6>=$G2810,S2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(T$6>=$G2810,T2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(U$6>=$G2810,U2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(V$6>=$G2810,V2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(W$6>=$G2810,W2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(X$6>=$G2810,X2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(Y$6>=$G2810,Y2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(Z$6>=$G2810,Z2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(AA$6>=$G2810,AA2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(AB$6>=$G2810,AB2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(AC$6>=$G2810,AC2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":15120},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2805","v":"Truck Maintenance Cost"},null,2027,null,"FCEV 350 barTruck Maintenance Cost2027"]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L2822:AC2822,$L$6:$AC$6,\">=\"&$G2822,$L$6:$AC$6,\"<\"&$G2822+Input_General!$E$22),\"Error\")","v":5559.6760742542047},{"$f":"IFERROR(SUMIFS(L2822:AC2822,$L$6:$AC$6,\">=\"&$G2822,$L$6:$AC$6,\"<\"&$G2822+Input_General!$F$22),\"Error\")","v":11119.352148508407},null,{"$f":"IF(L$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(Q$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(R$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":1111.935214850841},{"$f":"IF(S$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":1111.935214850841},{"$f":"IF(T$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":1111.935214850841},{"$f":"IF(U$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":1111.935214850841},{"$f":"IF(V$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":1111.935214850841},{"$f":"IF(W$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":1111.935214850841},{"$f":"IF(X$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":1111.935214850841},{"$f":"IF(Y$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":1111.935214850841},{"$f":"IF(Z$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":1111.935214850841},{"$f":"IF(AA$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":1111.935214850841},{"$f":"IF(AB$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":1111.935214850841},{"$f":"IF(AC$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":1111.935214850841},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2815","v":"Insurance Cost"},null,{"$f":"G2822","v":2029},null,{"$f":"AE2822&AF2822&AH2822","v":"FCEV 350 barInsurance Cost2029"}]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L2833:AC2833,$L$6:$AC$6,\">=\"&$G2833,$L$6:$AC$6,\"<\"&$G2833+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2833:AC2833,$L$6:$AC$6,\">=\"&$G2833,$L$6:$AC$6,\"<\"&$G2833+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K2833=0,IF($G2833=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),K2833)","v":0},{"$f":"IF(L2833=0,IF($G2833=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),L2833)","v":0},{"$f":"IF(M2833=0,IF($G2833=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),M2833)","v":0},{"$f":"IF(N2833=0,IF($G2833=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),N2833)","v":0},{"$f":"IF(O2833=0,IF($G2833=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),O2833)","v":0},{"$f":"IF(P2833=0,IF($G2833=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),P2833)","v":0},{"$f":"IF(Q2833=0,IF($G2833=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),Q2833)","v":0},{"$f":"IF(R2833=0,IF($G2833=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),R2833)","v":0},{"$f":"IF(S2833=0,IF($G2833=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),S2833)","v":0},{"$f":"IF(T2833=0,IF($G2833=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),T2833)","v":0},{"$f":"IF(U2833=0,IF($G2833=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),U2833)","v":0},{"$f":"IF(V2833=0,IF($G2833=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),V2833)","v":0},{"$f":"IF(W2833=0,IF($G2833=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),W2833)","v":0},{"$f":"IF(X2833=0,IF($G2833=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),X2833)","v":0},{"$f":"IF(Y2833=0,IF($G2833=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),Y2833)","v":0},{"$f":"IF(Z2833=0,IF($G2833=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),Z2833)","v":0},{"$f":"IF(AA2833=0,IF($G2833=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),AA2833)","v":0},{"$f":"IF(AB2833=0,IF($G2833=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),AB2833)","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2825","v":"Infrastructure Maintenance Cost"},null,2030,null,"FCEV 350 barInfrastructure Maintenance Cost2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D2860","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L2864:AC2864,$L$6:$AC$6,\">=\"&$G2864,$L$6:$AC$6,\"<\"&$G2864+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2864:AC2864,$L$6:$AC$6,\">=\"&$G2864,$L$6:$AC$6,\"<\"&$G2864+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D2864=0,0,IF(L2031+L2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L2031+L2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(M2031+M2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M2031+M2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(N2031+N2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N2031+N2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(O2031+O2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O2031+O2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(P2031+P2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P2031+P2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(Q2031+Q2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q2031+Q2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(R2031+R2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R2031+R2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(S2031+S2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S2031+S2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(T2031+T2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T2031+T2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(U2031+U2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U2031+U2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(V2031+V2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V2031+V2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(W2031+W2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W2031+W2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(X2031+X2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X2031+X2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(Y2031+Y2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y2031+Y2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(Z2031+Z2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z2031+Z2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(AA2031+AA2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA2031+AA2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(AB2031+AB2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB2031+AB2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(AC2031+AC2041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC2031+AC2041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2027,null,"FCEV 350 bar2027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D2880","v":1},null,{"$f":"C2008","v":"FCEV 350 bar"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L2886:AC2886,$L$6:$AC$6,\">=\"&$G2886,$L$6:$AC$6,\"<\"&$G2886+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2886:AC2886,$L$6:$AC$6,\">=\"&$G2886,$L$6:$AC$6,\"<\"&$G2886+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D2886=0,0,IF(L2073+L2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L2073+L2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(M2073+M2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M2073+M2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(N2073+N2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N2073+N2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(O2073+O2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O2073+O2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(P2073+P2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P2073+P2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(Q2073+Q2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q2073+Q2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(R2073+R2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R2073+R2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(S2073+S2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S2073+S2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(T2073+T2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T2073+T2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(U2073+U2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U2073+U2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(V2073+V2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V2073+V2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(W2073+W2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W2073+W2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(X2073+X2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X2073+X2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(Y2073+Y2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y2073+Y2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(Z2073+Z2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z2073+Z2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(AA2073+AA2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA2073+AA2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(AB2073+AB2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB2073+AB2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(AC2073+AC2083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC2073+AC2083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":140000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":280000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":560000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":700000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":840000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":980000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":1120000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":1260000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":1400000},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2028,null,"FCEV 700 bar2028"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D3037","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2029,null,null,null,0,{"$f":"IF(K3043>0,K3043,IF(L3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3043>0,L3043,IF(M3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3043>0,M3043,IF(N3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3043>0,N3043,IF(O3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3043>0,O3043,IF(P3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3043>0,P3043,IF(Q3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3043>0,Q3043,IF(R3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3043>0,R3043,IF(S3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3043>0,S3043,IF(T3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3043>0,T3043,IF(U3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3043>0,U3043,IF(V3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3043>0,V3043,IF(W3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3043>0,W3043,IF(X3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3043>0,X3043,IF(Y3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3043>0,Y3043,IF(Z3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3043>0,Z3043,IF(AA3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3043>0,AA3043,IF(AB3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3043>0,AB3043,IF(AC3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2029,null,"FCEV 700 bar2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D3057","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2027,null,null,null,0,{"$f":"IF(K3061>0,K3061,IF(L3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3061>0,L3061,IF(M3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3061>0,M3061,IF(N3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3061>0,N3061,IF(O3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3061>0,O3061,IF(P3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3061>0,P3061,IF(Q3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3061>0,Q3061,IF(R3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3061>0,R3061,IF(S3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3061>0,S3061,IF(T3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3061>0,T3061,IF(U3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3061>0,U3061,IF(V3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3061>0,V3061,IF(W3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3061>0,W3061,IF(X3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3061>0,X3061,IF(Y3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3061>0,Y3061,IF(Z3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3061>0,Z3061,IF(AA3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3061>0,AA3061,IF(AB3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3061>0,AB3061,IF(AC3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2027,null,"FCEV 700 bar2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D3077","v":1},null,{"$f":"C3008","v":"FCEV 700 bar"},2024,null,null,null,0,{"$f":"IF(K3078>0,K3078,IF(L3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3078>0,L3078,IF(M3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3078>0,M3078,IF(N3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3078>0,N3078,IF(O3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3078>0,O3078,IF(P3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3078>0,P3078,IF(Q3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3078>0,Q3078,IF(R3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3078>0,R3078,IF(S3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3078>0,S3078,IF(T3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3078>0,T3078,IF(U3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3078>0,U3078,IF(V3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3078>0,V3078,IF(W3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3078>0,W3078,IF(X3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3078>0,X3078,IF(Y3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3078>0,Y3078,IF(Z3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3078>0,Z3078,IF(AA3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3078>0,AA3078,IF(AB3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3078>0,AB3078,IF(AC3016>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2024,null,"FCEV 700 bar2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D3077","v":1},null,{"$f":"C3008","v":"FCEV 700 bar"},2029,null,null,null,0,{"$f":"IF(K3083>0,K3083,IF(L3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3083>0,L3083,IF(M3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3083>0,M3083,IF(N3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3083>0,N3083,IF(O3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3083>0,O3083,IF(P3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3083>0,P3083,IF(Q3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3083>0,Q3083,IF(R3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3083>0,R3083,IF(S3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3083>0,S3083,IF(T3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3083>0,T3083,IF(U3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3083>0,U3083,IF(V3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3083>0,V3083,IF(W3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3083>0,W3083,IF(X3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3083>0,X3083,IF(Y3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3083>0,Y3083,IF(Z3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3083>0,Z3083,IF(AA3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3083>0,AA3083,IF(AB3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3083>0,AB3083,IF(AC3021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2029,null,"FCEV 700 bar2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D3097","v":1},null,{"$f":"C3008","v":"FCEV 700 bar"},2027,null,null,null,0,{"$f":"IF(K3101>0,K3101,IF(L3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3101>0,L3101,IF(M3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3101>0,M3101,IF(N3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3101>0,N3101,IF(O3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3101>0,O3101,IF(P3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3101>0,P3101,IF(Q3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3101>0,Q3101,IF(R3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3101>0,R3101,IF(S3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3101>0,S3101,IF(T3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3101>0,T3101,IF(U3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3101>0,U3101,IF(V3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3101>0,V3101,IF(W3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3101>0,W3101,IF(X3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3101>0,X3101,IF(Y3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3101>0,Y3101,IF(Z3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3101>0,Z3101,IF(AA3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3101>0,AA3101,IF(AB3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3101>0,AB3101,IF(AC3019>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2027,null,"FCEV 700 bar2027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D3127","v":1},null,{"$f":"C3008","v":"FCEV 700 bar"},2030,null,null,null,0,{"$f":"IF($D3134=0,0,IF(L$6>=$G3134,IF(L3144=0,$G3134,0),0))","v":0},0,0,0,0,0,0,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2030,null,"FCEV 700 bar2030"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F3147,Allocations!$C$21:$C$28,0),MATCH(C3147,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2023,null,null,null,0,{"$f":"IF($D3147=0,0,IF(L$6>=$G3147,IF(L3157=0,$G3147,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2023,null,"FCEV 700 bar2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3167","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2025,null,null,null,0,{"$f":"IF($D3169=0,0,IF(L$6>=$G3169,IF(L3179=0,$G3169,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2025,null,"FCEV 700 bar2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D3187","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2024,null,null,null,0,{"$f":"IF($D3188=0,0,IF(L$6>=$G3188,IF(L3198=0,$G3188,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2024,null,"FCEV 700 bar2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D3197","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2030,null,null,null,0,{"$f":"IF(K3204>0,K3204,IF(L3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3204>0,L3204,IF(M3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3204>0,M3204,IF(N3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3204>0,N3204,IF(O3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3204>0,O3204,IF(P3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3204>0,P3204,IF(Q3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3204>0,Q3204,IF(R3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3204>0,R3204,IF(S3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3204>0,S3204,IF(T3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3204>0,T3204,IF(U3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3204>0,U3204,IF(V3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3204>0,V3204,IF(W3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3204>0,W3204,IF(X3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3204>0,X3204,IF(Y3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3204>0,Y3204,IF(Z3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3204>0,Z3204,IF(AA3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3204>0,AA3204,IF(AB3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3204>0,AB3204,IF(AC3044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2030,null,"FCEV 700 bar2030"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3207","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G3211,L$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(M$6>=$G3211,M$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(N$6>=$G3211,N$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(O$6>=$G3211,O$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(P$6>=$G3211,P$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(Q$6>=$G3211,Q$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(R$6>=$G3211,R$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(S$6>=$G3211,S$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(T$6>=$G3211,T$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(U$6>=$G3211,U$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(V$6>=$G3211,V$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(W$6>=$G3211,W$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(X$6>=$G3211,X$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(Y$6>=$G3211,Y$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(Z$6>=$G3211,Z$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(AA$6>=$G3211,AA$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(AB$6>=$G3211,AB$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(AC$6>=$G3211,AC$12*INDEX('Input_4x2_Trac 330kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Trac 330kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2027,null,"FCEV 700 bar2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3227","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2026,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D3230=0,0,IF(L$6>=$G3230,L3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L3180=0,L3170,L3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(M$6>=$G3230,M3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M3180=0,M3170,M3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(N$6>=$G3230,N3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N3180=0,N3170,N3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(O$6>=$G3230,O3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O3180=0,O3170,O3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(P$6>=$G3230,P3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P3180=0,P3170,P3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(Q$6>=$G3230,Q3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q3180=0,Q3170,Q3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(R$6>=$G3230,R3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R3180=0,R3170,R3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(S$6>=$G3230,S3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S3180=0,S3170,S3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(T$6>=$G3230,T3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T3180=0,T3170,T3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(U$6>=$G3230,U3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U3180=0,U3170,U3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(V$6>=$G3230,V3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V3180=0,V3170,V3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(W$6>=$G3230,W3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W3180=0,W3170,W3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(X$6>=$G3230,X3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X3180=0,X3170,X3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(Y$6>=$G3230,Y3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y3180=0,Y3170,Y3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(Z$6>=$G3230,Z3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z3180=0,Z3170,Z3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(AA$6>=$G3230,AA3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA3180=0,AA3170,AA3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(AB$6>=$G3230,AB3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB3180=0,AB3170,AB3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(AC$6>=$G3230,AC3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC3180=0,AC3170,AC3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2026,null,"FCEV 700 bar2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3227","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2030,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D3234=0,0,IF(L$6>=$G3234,L3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L3184=0,L3174,L3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(M$6>=$G3234,M3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M3184=0,M3174,M3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(N$6>=$G3234,N3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N3184=0,N3174,N3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(O$6>=$G3234,O3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O3184=0,O3174,O3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(P$6>=$G3234,P3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P3184=0,P3174,P3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(Q$6>=$G3234,Q3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q3184=0,Q3174,Q3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(R$6>=$G3234,R3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R3184=0,R3174,R3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(S$6>=$G3234,S3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S3184=0,S3174,S3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(T$6>=$G3234,T3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T3184=0,T3174,T3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(U$6>=$G3234,U3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U3184=0,U3174,U3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(V$6>=$G3234,V3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V3184=0,V3174,V3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(W$6>=$G3234,W3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W3184=0,W3174,W3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(X$6>=$G3234,X3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X3184=0,X3174,X3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(Y$6>=$G3234,Y3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y3184=0,Y3174,Y3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(Z$6>=$G3234,Z3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z3184=0,Z3174,Z3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(AA$6>=$G3234,AA3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA3184=0,AA3174,AA3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(AB$6>=$G3234,AB3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB3184=0,AB3174,AB3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(AC$6>=$G3234,AC3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC3184=0,AC3174,AC3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2030,null,"FCEV 700 bar2030"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I3265+I3719","v":599214.81369909644},1125817.6442446203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},"TCO",null,2028,null,"FCEV 700 barTCO2028"]
[null,null,{"$f":"Terms!$D$7","v":"CAPEX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3274:AC3274,$L$6:$AC$6,\">=\"&$G3274,$L$6:$AC$6,\"<\"&$G3274+Input_General!$E$22),\"Error\")","v":196875.41621887108},{"$f":"IFERROR(SUMIFS(L3274:AC3274,$L$6:$AC$6,\">=\"&$G3274,$L$6:$AC$6,\"<\"&$G3274+Input_General!$F$22),\"Error\")","v":196875.41621887108},null,{"$f":"L3304+L3314+L3705","v":0},0,0,0,196875.41621887108,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},"Total CAPEX",null,2027,null,"FCEV 700 barTotal CAPEX2027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3296:AC3296,$L$6:$AC$6,\">=\"&$G3296,$L$6:$AC$6,\"<\"&$G3296+Input_General!$E$22),\"Error\")","v":187975.09632297582},{"$f":"IFERROR(SUMIFS(L3296:AC3296,$L$6:$AC$6,\">=\"&$G3296,$L$6:$AC$6,\"<\"&$G3296+Input_General!$F$22),\"Error\")","v":187975.09632297582},null,{"$f":"L3306+L3339+L3380+L3421+L3462+L3503+L3544+L3585+L3626+L3667","v":0},0,0,0,0,0,187975.09632297582,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},"Total original cost of vehicle at purchase",null,2029,null,"FCEV 700 barTotal original cost of vehicle at purchase2029"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3311:AC3311,$L$6:$AC$6,\">=\"&$G3311,$L$6:$AC$6,\"<\"&$G3301+Input_General!$E$22),\"Error\")","v":234246.64464083617},{"$f":"IFERROR(SUMIFS(L3311:AC3311,$L$6:$AC$6,\">=\"&$G3311,$L$6:$AC$6,\"<\"&$G3311+Input_General!$F$22),\"Error\")","v":234246.64464083617},{"$f":"SUMIFS(K3333:K3698,$G3333:$G3698,$G3311,$E3333:$E3698,$C3311)","v":0},0,234246.64464083617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C309","v":"CAPEX Powertrain"},null,2024,null,"FCEV 700 barCAPEX Powertrain2024"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I3345,I3365,I3386,I3406,I3427,I3447,I3468,I3488,I3509,I3529,I3550,I3570,I3591,I3611,I3632,I3652,I3673,I3693)","v":121436.04855767649},17376.794500097963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},"Residual Value of Powertrain",null,2025,null,"FCEV 700 barResidual Value of Powertrain2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D3333","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3334:AC3334,$L$6:$AC$6,\">=\"&$G3334,$L$6:$AC$6,\"<\"&$G3334+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3334:AC3334,$L$6:$AC$6,\">=\"&$G3334,$L$6:$AC$6,\"<\"&$G3334+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IFERROR(IF($G3334=L$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=M$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=N$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=O$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=P$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=R$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=S$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=T$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=U$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=V$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=W$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=X$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3332","v":"CAPEX Diesel Drivetrain"},null,2024,null,"FCEV 700 barCAPEX Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D3343","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3344-1+Input_General!$E$22,$K3344:$AC3344),I3334*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3344-1+Input_General!$F$22,$K3344:$AC3344),I3334*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3344=0,IF(OR(K3344>0,L3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3344=0,IF(OR(L3344>0,M3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3344=0,IF(OR(M3344>0,N3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3344=0,IF(OR(N3344>0,O3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3344=0,IF(OR(O3344>0,P3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3344=0,IF(OR(P3344>0,Q3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3344=0,IF(OR(Q3344>0,R3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3344=0,IF(OR(R3344>0,S3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3344=0,IF(OR(S3344>0,T3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3344=0,IF(OR(T3344>0,U3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3344=0,IF(OR(U3344>0,V3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3344=0,IF(OR(V3344>0,W3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3344=0,IF(OR(W3344>0,X3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3344=0,IF(OR(X3344>0,Y3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3344=0,IF(OR(Y3344>0,Z3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3344=0,IF(OR(Z3344>0,AA3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3344=0,IF(OR(AA3344>0,AB3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3344=0,IF(OR(AB3344>0,AC3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3344-($J3334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3342","v":"Residual Value Diesel Drivetrain"},null,2024,null,"FCEV 700 barResidual Value Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D3353","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3357:AC3357,$L$6:$AC$6,\">=\"&$G3357,$L$6:$AC$6,\"<\"&$G3337+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3357:AC3357,$L$6:$AC$6,\">=\"&$G3357,$L$6:$AC$6,\"<\"&$G3337+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L3357=\"x\",\"x\",\nIF(L3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(M3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M3357=\"x\",\"x\",\nIF(M3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(N3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N3357=\"x\",\"x\",\nIF(N3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(O3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O3357=\"x\",\"x\",\nIF(O3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(P3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P3357=\"x\",\"x\",\nIF(P3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Q3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q3357=\"x\",\"x\",\nIF(Q3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(R3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R3357=\"x\",\"x\",\nIF(R3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(S3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S3357=\"x\",\"x\",\nIF(S3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(T3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T3357=\"x\",\"x\",\nIF(T3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(U3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U3357=\"x\",\"x\",\nIF(U3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(V3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V3357=\"x\",\"x\",\nIF(V3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(W3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W3357=\"x\",\"x\",\nIF(W3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(X3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X3357=\"x\",\"x\",\nIF(X3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Y3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y3357=\"x\",\"x\",\nIF(Y3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Z3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z3357=\"x\",\"x\",\nIF(Z3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AA3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA3357=\"x\",\"x\",\nIF(AA3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AB3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB3357=\"x\",\"x\",\nIF(AB3357=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AC3019>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2027,null,"FCEV 700 barCAPEX Replacement Unit Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D3374","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3379:AC3379,$L$6:$AC$6,\">=\"&$G3379,$L$6:$AC$6,\"<\"&$G3379+Input_General!$E$22),\"Error\")","v":19390.714285714286},{"$f":"IFERROR(SUMIFS(L3379:AC3379,$L$6:$AC$6,\">=\"&$G3379,$L$6:$AC$6,\"<\"&$G3379+Input_General!$F$22),\"Error\")","v":19390.714285714286},null,{"$f":"IFERROR(IF($G3379=L$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=M$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=N$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=O$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=P$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":19390.714285714286},{"$f":"IFERROR(IF($G3379=R$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=S$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=T$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=U$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=V$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=W$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=X$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3373","v":"CAPEX E-Drive"},null,2028,null,"FCEV 700 barCAPEX E-Drive2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D3384","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3386-1+Input_General!$E$22,$K3386:$AC3386),I3376*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":20174.078571428567},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3386-1+Input_General!$F$22,$K3386:$AC3386),I3376*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":3668.0142857142855},0,{"$f":"IF(K3386=0,IF(OR(K3386>0,L3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3386=0,IF(OR(L3386>0,M3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3386=0,IF(OR(M3386>0,N3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N3011)))","v":33378.93},{"$f":"IF(N3386=0,IF(OR(N3386>0,O3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O3011)))","v":30077.717142857142},{"$f":"IF(O3386=0,IF(OR(O3386>0,P3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P3011)))","v":26776.504285714283},{"$f":"IF(P3386=0,IF(OR(P3386>0,Q3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q3011)))","v":23475.291428571425},{"$f":"IF(Q3386=0,IF(OR(Q3386>0,R3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R3011)))","v":20174.078571428567},{"$f":"IF(R3386=0,IF(OR(R3386>0,S3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S3011)))","v":16872.865714285708},{"$f":"IF(S3386=0,IF(OR(S3386>0,T3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T3011)))","v":13571.652857142852},{"$f":"IF(T3386=0,IF(OR(T3386>0,U3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U3011)))","v":10270.439999999995},{"$f":"IF(U3386=0,IF(OR(U3386>0,V3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V3011)))","v":6969.2271428571385},{"$f":"IF(V3386=0,IF(OR(V3386>0,W3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W3011)))","v":3668.0142857142814},{"$f":"IF(W3386=0,IF(OR(W3386>0,X3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X3011)))","v":366.80142857142437},{"$f":"IF(X3386=0,IF(OR(X3386>0,Y3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y3011)))","v":0.01},{"$f":"IF(Y3386=0,IF(OR(Y3386>0,Z3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z3011)))","v":0.01},{"$f":"IF(Z3386=0,IF(OR(Z3386>0,AA3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA3011)))","v":0.01},{"$f":"IF(AA3386=0,IF(OR(AA3386>0,AB3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB3011)))","v":0.01},{"$f":"IF(AB3386=0,IF(OR(AB3386>0,AC3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3386-($J3376*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC3011)))","v":0.01},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3383","v":"Residual Value E-Drive"},null,2025,null,"FCEV 700 barResidual Value E-Drive2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D3404","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3408-1+Input_General!$E$22,$K3408:$AC3408),I3398*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3408-1+Input_General!$F$22,$K3408:$AC3408),I3398*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3408=0,IF(OR(K3408>0,L3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3408=0,IF(OR(L3408>0,M3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3408=0,IF(OR(M3408>0,N3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3408=0,IF(OR(N3408>0,O3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3408=0,IF(OR(O3408>0,P3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3408=0,IF(OR(P3408>0,Q3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3408=0,IF(OR(Q3408>0,R3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3408=0,IF(OR(R3408>0,S3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3408=0,IF(OR(S3408>0,T3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3408=0,IF(OR(T3408>0,U3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3408=0,IF(OR(U3408>0,V3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3408=0,IF(OR(V3408>0,W3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3408=0,IF(OR(W3408>0,X3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3408=0,IF(OR(X3408>0,Y3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3408=0,IF(OR(Y3408>0,Z3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3408=0,IF(OR(Z3408>0,AA3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3408=0,IF(OR(AA3408>0,AB3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3408=0,IF(OR(AB3408>0,AC3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3408-($J3398*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3403","v":"Residual Value Replacement Unit E-Drive"},null,2027,null,"FCEV 700 barResidual Value Replacement Unit E-Drive2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D3415","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3421:AC3421,$L$6:$AC$6,\">=\"&$G3421,$L$6:$AC$6,\"<\"&$G3421+Input_General!$E$22),\"Error\")","v":39597.574899847314},{"$f":"IFERROR(SUMIFS(L3421:AC3421,$L$6:$AC$6,\">=\"&$G3421,$L$6:$AC$6,\"<\"&$G3421+Input_General!$F$22),\"Error\")","v":39597.574899847314},null,{"$f":"IFERROR(IF($G3421=L$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=M$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=N$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=O$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=P$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=R$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":39597.574899847314},{"$f":"IFERROR(IF($G3421=S$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=T$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=U$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=V$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=W$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=X$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3414","v":"CAPEX FC Stack"},null,2029,null,"FCEV 700 barCAPEX FC Stack2029"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$D$11& \" \"&Terms!$E$22&\" \"&  Terms!$E$10","v":"Residual Value Replacement Unit FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3444","v":"Residual Value Replacement Unit FC Stack"},null,0,null,"FCEV 700 barResidual Value Replacement Unit FC Stack0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$11","v":"Residual Value Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3465","v":"Residual Value Small Battery"},null,0,null,"FCEV 700 barResidual Value Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D3476","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3479:AC3479,$L$6:$AC$6,\">=\"&$G3479,$L$6:$AC$6,\"<\"&$G3459+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3479:AC3479,$L$6:$AC$6,\">=\"&$G3479,$L$6:$AC$6,\"<\"&$G3459+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L3479=\"x\",\"x\",\nIF(L3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(M3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M3479=\"x\",\"x\",\nIF(M3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(N3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N3479=\"x\",\"x\",\nIF(N3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(O3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O3479=\"x\",\"x\",\nIF(O3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(P3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P3479=\"x\",\"x\",\nIF(P3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Q3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q3479=\"x\",\"x\",\nIF(Q3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(R3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R3479=\"x\",\"x\",\nIF(R3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(S3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S3479=\"x\",\"x\",\nIF(S3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(T3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T3479=\"x\",\"x\",\nIF(T3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(U3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U3479=\"x\",\"x\",\nIF(U3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(V3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V3479=\"x\",\"x\",\nIF(V3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(W3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W3479=\"x\",\"x\",\nIF(W3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(X3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X3479=\"x\",\"x\",\nIF(X3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Y3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y3479=\"x\",\"x\",\nIF(Y3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Z3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z3479=\"x\",\"x\",\nIF(Z3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AA3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA3479=\"x\",\"x\",\nIF(AA3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AB3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB3479=\"x\",\"x\",\nIF(AB3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AC3018>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3475","v":"CAPEX Replacement Unit Small Battery"},null,2026,null,"FCEV 700 barCAPEX Replacement Unit Small Battery2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D3486","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3491-1+Input_General!$E$22,$K3491:$AC3491),I3481*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3491-1+Input_General!$F$22,$K3491:$AC3491),I3481*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3491=0,IF(OR(K3491>0,L3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3491=0,IF(OR(L3491>0,M3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3491=0,IF(OR(M3491>0,N3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3491=0,IF(OR(N3491>0,O3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3491=0,IF(OR(O3491>0,P3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3491=0,IF(OR(P3491>0,Q3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3491=0,IF(OR(Q3491>0,R3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3491=0,IF(OR(R3491>0,S3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3491=0,IF(OR(S3491>0,T3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3491=0,IF(OR(T3491>0,U3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3491=0,IF(OR(U3491>0,V3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3491=0,IF(OR(V3491>0,W3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3491=0,IF(OR(W3491>0,X3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3491=0,IF(OR(X3491>0,Y3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3491=0,IF(OR(Y3491>0,Z3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3491=0,IF(OR(Z3491>0,AA3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3491=0,IF(OR(AA3491>0,AB3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3491=0,IF(OR(AB3491>0,AC3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3491-($J3481*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3485","v":"Residual Value Replacement Unit Small Battery"},null,2028,null,"FCEV 700 barResidual Value Replacement Unit Small Battery2028"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D3497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3502:AC3502,$L$6:$AC$6,\">=\"&$G3502,$L$6:$AC$6,\"<\"&$G3502+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3502:AC3502,$L$6:$AC$6,\">=\"&$G3502,$L$6:$AC$6,\"<\"&$G3502+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G3502=L$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=M$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=N$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=O$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=P$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=R$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=S$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=T$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=U$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=V$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=W$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=X$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3496","v":"CAPEX H2 Tank 350 bar"},null,{"$f":"G3502","v":2028},null,{"$f":"AE3502&AF3502&AH3502","v":"FCEV 700 barCAPEX H2 Tank 350 bar2028"}]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D3507","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3513-1+Input_General!$E$22,$K3513:$AC3513),I3503*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3513-1+Input_General!$F$22,$K3513:$AC3513),I3503*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3513=0,IF(OR(K3513>0,L3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3513=0,IF(OR(L3513>0,M3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3513=0,IF(OR(M3513>0,N3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3513=0,IF(OR(N3513>0,O3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3513=0,IF(OR(O3513>0,P3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3513=0,IF(OR(P3513>0,Q3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3513=0,IF(OR(Q3513>0,R3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3513=0,IF(OR(R3513>0,S3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3513=0,IF(OR(S3513>0,T3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3513=0,IF(OR(T3513>0,U3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3513=0,IF(OR(U3513>0,V3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3513=0,IF(OR(V3513>0,W3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3513=0,IF(OR(W3513>0,X3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3513=0,IF(OR(X3513>0,Y3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3513=0,IF(OR(Y3513>0,Z3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3513=0,IF(OR(Z3513>0,AA3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3513=0,IF(OR(AA3513>0,AB3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3513=0,IF(OR(AB3513>0,AC3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3513-($J3503*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3506","v":"Residual Value H2 Tank 350 bar"},null,2029,null,"FCEV 700 barResidual Value H2 Tank 350 bar2029"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D3538","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3544:AC3544,$L$6:$AC$6,\">=\"&$G3544,$L$6:$AC$6,\"<\"&$G3544+Input_General!$E$22),\"Error\")","v":33314.777503890393},{"$f":"IFERROR(SUMIFS(L3544:AC3544,$L$6:$AC$6,\">=\"&$G3544,$L$6:$AC$6,\"<\"&$G3544+Input_General!$F$22),\"Error\")","v":33314.777503890393},null,{"$f":"IFERROR(IF($G3544=L$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=M$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=N$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=O$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=P$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=R$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":33314.777503890393},{"$f":"IFERROR(IF($G3544=S$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=T$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=U$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=V$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=W$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=X$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3537","v":"CAPEX H2 Tank 700 bar"},null,2029,null,"FCEV 700 barCAPEX H2 Tank 700 bar2029"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"&Terms!$E$13","v":"CAPEX Replacement Unit H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3557","v":"CAPEX Replacement Unit H2 Tank 700 bar"},null,0,null,"FCEV 700 barCAPEX Replacement Unit H2 Tank 700 bar0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F3579,Allocations!$C$21:$C$28,0),MATCH($C3579,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3579:AC3579,$L$6:$AC$6,\">=\"&$G3579,$L$6:$AC$6,\"<\"&$G3579+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3579:AC3579,$L$6:$AC$6,\">=\"&$G3579,$L$6:$AC$6,\"<\"&$G3579+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G3579=L$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=M$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=N$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=O$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=P$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=R$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=S$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=T$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=U$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=V$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=W$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=X$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3578","v":"CAPEX H2 Tank LH2"},null,2023,null,"FCEV 700 barCAPEX H2 Tank LH22023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D3579","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3583:AC3583,$L$6:$AC$6,\">=\"&$G3583,$L$6:$AC$6,\"<\"&$G3583+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3583:AC3583,$L$6:$AC$6,\">=\"&$G3583,$L$6:$AC$6,\"<\"&$G3583+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G3583=L$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=M$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=N$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=O$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=P$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=R$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=S$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=T$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=U$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=V$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=W$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=X$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3578","v":"CAPEX H2 Tank LH2"},null,2027,null,"FCEV 700 barCAPEX H2 Tank LH22027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D3599","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3602:AC3602,$L$6:$AC$6,\">=\"&$G3602,$L$6:$AC$6,\"<\"&$G3582+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3602:AC3602,$L$6:$AC$6,\">=\"&$G3602,$L$6:$AC$6,\"<\"&$G3582+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L3602=\"x\",\"x\",IF(L3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(M3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M3602=\"x\",\"x\",IF(M3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(N3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N3602=\"x\",\"x\",IF(N3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(O3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O3602=\"x\",\"x\",IF(O3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(P3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P3602=\"x\",\"x\",IF(P3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(Q3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q3602=\"x\",\"x\",IF(Q3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(R3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R3602=\"x\",\"x\",IF(R3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(S3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S3602=\"x\",\"x\",IF(S3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(T3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T3602=\"x\",\"x\",IF(T3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(U3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U3602=\"x\",\"x\",IF(U3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(V3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V3602=\"x\",\"x\",IF(V3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(W3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W3602=\"x\",\"x\",IF(W3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(X3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X3602=\"x\",\"x\",IF(X3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(Y3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y3602=\"x\",\"x\",IF(Y3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(Z3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z3602=\"x\",\"x\",IF(Z3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(AA3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA3602=\"x\",\"x\",IF(AA3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(AB3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB3602=\"x\",\"x\",IF(AB3602=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D3602*IF(AC3018>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2026,null,"FCEV 700 barCAPEX Replacement Unit H2 Tank LH22026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3620","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3621:AC3621,$L$6:$AC$6,\">=\"&$G3621,$L$6:$AC$6,\"<\"&$G3621+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3621:AC3621,$L$6:$AC$6,\">=\"&$G3621,$L$6:$AC$6,\"<\"&$G3621+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G3621=L$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*L3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=M$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*M3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=N$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*N3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=O$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*O3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=P$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*P3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=Q$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*Q3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=R$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*R3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=S$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*S3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=T$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*T3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=U$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*U3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=V$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*V3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=W$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*W3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=X$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*X3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=Y$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*Y3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=Z$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*Z3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=AA$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*AA3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=AB$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*AB3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=AC$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*AC3208*$D3621,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3619","v":"CAPEX Large Battery"},null,2024,null,"FCEV 700 barCAPEX Large Battery2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3630","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3635-1+Input_General!$E$22,$K3635:$AC3635),I3625*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3635-1+Input_General!$F$22,$K3635:$AC3635),I3625*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3635=0,IF(OR(K3635>0,L3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3635=0,IF(OR(L3635>0,M3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3635=0,IF(OR(M3635>0,N3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3635=0,IF(OR(N3635>0,O3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3635=0,IF(OR(O3635>0,P3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3635=0,IF(OR(P3635>0,Q3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3635=0,IF(OR(Q3635>0,R3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3635=0,IF(OR(R3635>0,S3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3635=0,IF(OR(S3635>0,T3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3635=0,IF(OR(T3635>0,U3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3635=0,IF(OR(U3635>0,V3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3635=0,IF(OR(V3635>0,W3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3635=0,IF(OR(W3635>0,X3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3635=0,IF(OR(X3635>0,Y3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3635=0,IF(OR(Y3635>0,Z3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3635=0,IF(OR(Z3635>0,AA3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3635=0,IF(OR(AA3635>0,AB3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3635=0,IF(OR(AB3635>0,AC3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3635-($J3625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3629","v":"Residual Value Large Battery"},null,2028,null,"FCEV 700 barResidual Value Large Battery2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3640","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3647:AC3647,$L$6:$AC$6,\">=\"&$G3647,$L$6:$AC$6,\"<\"&$G3627+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3647:AC3647,$L$6:$AC$6,\">=\"&$G3647,$L$6:$AC$6,\"<\"&$G3627+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L3647=\"x\",\"x\",\nIF(L3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(M$6,Input_General!$B$166:$V$166,0))*M3214*IF(M3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M3647=\"x\",\"x\",\nIF(M3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(N$6,Input_General!$B$166:$V$166,0))*N3214*IF(N3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N3647=\"x\",\"x\",\nIF(N3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(O$6,Input_General!$B$166:$V$166,0))*O3214*IF(O3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O3647=\"x\",\"x\",\nIF(O3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(P$6,Input_General!$B$166:$V$166,0))*P3214*IF(P3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P3647=\"x\",\"x\",\nIF(P3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Q$6,Input_General!$B$166:$V$166,0))*Q3214*IF(Q3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q3647=\"x\",\"x\",\nIF(Q3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(R$6,Input_General!$B$166:$V$166,0))*R3214*IF(R3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R3647=\"x\",\"x\",\nIF(R3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(S$6,Input_General!$B$166:$V$166,0))*S3214*IF(S3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S3647=\"x\",\"x\",\nIF(S3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(T$6,Input_General!$B$166:$V$166,0))*T3214*IF(T3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T3647=\"x\",\"x\",\nIF(T3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(U$6,Input_General!$B$166:$V$166,0))*U3214*IF(U3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U3647=\"x\",\"x\",\nIF(U3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(V$6,Input_General!$B$166:$V$166,0))*V3214*IF(V3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V3647=\"x\",\"x\",\nIF(V3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(W$6,Input_General!$B$166:$V$166,0))*W3214*IF(W3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W3647=\"x\",\"x\",\nIF(W3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(X$6,Input_General!$B$166:$V$166,0))*X3214*IF(X3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X3647=\"x\",\"x\",\nIF(X3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Y$6,Input_General!$B$166:$V$166,0))*Y3214*IF(Y3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y3647=\"x\",\"x\",\nIF(Y3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Z$6,Input_General!$B$166:$V$166,0))*Z3214*IF(Z3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z3647=\"x\",\"x\",\nIF(Z3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AA$6,Input_General!$B$166:$V$166,0))*AA3214*IF(AA3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA3647=\"x\",\"x\",\nIF(AA3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AB$6,Input_General!$B$166:$V$166,0))*AB3214*IF(AB3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB3647=\"x\",\"x\",\nIF(AB3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AC$6,Input_General!$B$166:$V$166,0))*AC3214*IF(AC3022>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3639","v":"CAPEX Replacement Unit Large Battery"},null,2030,null,"FCEV 700 barCAPEX Replacement Unit Large Battery2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D3691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3693-1+Input_General!$E$22,$K3693:$AC3693),I3683*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3693-1+Input_General!$F$22,$K3693:$AC3693),I3683*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3693=0,IF(OR(K3693>0,L3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3693=0,IF(OR(L3693>0,M3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3693=0,IF(OR(M3693>0,N3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3693=0,IF(OR(N3693>0,O3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3693=0,IF(OR(O3693>0,P3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3693=0,IF(OR(P3693>0,Q3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3693=0,IF(OR(Q3693>0,R3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3693=0,IF(OR(R3693>0,S3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3693=0,IF(OR(S3693>0,T3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3693=0,IF(OR(T3693>0,U3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3693=0,IF(OR(U3693>0,V3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3693=0,IF(OR(V3693>0,W3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3693=0,IF(OR(W3693>0,X3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3693=0,IF(OR(X3693>0,Y3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3693=0,IF(OR(Y3693>0,Z3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3693=0,IF(OR(Z3693>0,AA3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3693=0,IF(OR(AA3693>0,AB3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3693=0,IF(OR(AB3693>0,AC3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3693-($J3683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2025,null,"FCEV 700 barResidual Value Replacement Unit Catenary Equipment2025"]
[null,null,{"$f":"Terms!$E$17","v":"Infrastructure"},{"$f":"INDEX('Cockpit Details'!$H$25:$H$31,MATCH(F3704,'Cockpit Details'!$F$25:$F$31,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3704:AC3704,$L$6:$AC$6,\">=\"&$G3704,$L$6:$AC$6,\"<\"&$G3704+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3704:AC3704,$L$6:$AC$6,\">=\"&$G3704,$L$6:$AC$6,\"<\"&$G3704+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G3704=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C700","v":"CAPEX Infrastructure"},null,2026,null,"FCEV 700 barCAPEX Infrastructure2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"C3723","v":"Total Energy/Fuel OPEX"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I3736+I3746+I3756","v":315802.33702620736},578722.33702620736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},"Total Energy/Fuel OPEX",null,2025,null,"FCEV 700 barTotal Energy/Fuel OPEX2025"]
[null,null,{"$f":"C3733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3735:AC3735,$L$6:$AC$6,\">=\"&$G3735,$L$6:$AC$6,\"<\"&$G3735+Input_General!$E$22),\"Error\")","v":150912.28409596495},{"$f":"IFERROR(SUMIFS(L3735:AC3735,$L$6:$AC$6,\">=\"&$G3735,$L$6:$AC$6,\"<\"&$G3735+Input_General!$F$22),\"Error\")","v":276363.84338047914},null,{"$f":"IF(L$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":33151.449957009012},{"$f":"IF(N$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":31595.635456143762},{"$f":"IF(O$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":30112.836125481979},{"$f":"IF(P$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":28699.625325744437},{"$f":"IF(Q$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":27352.737231585761},{"$f":"IF(R$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":26069.059284514231},{"$f":"IF(S$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":24845.625},{"$f":"IF(T$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":24845.625},{"$f":"IF(U$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":24845.625},{"$f":"IF(V$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":24845.625},{"$f":"IF(W$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":24845.625},{"$f":"IF(X$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":24845.625},{"$f":"IF(Y$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":24845.625},{"$f":"IF(Z$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":24845.625},{"$f":"IF(AA$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":24845.625},{"$f":"IF(AB$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":24845.625},{"$f":"IF(AC$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC3011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":24845.625},null,{"$f":"C3008","v":"FCEV 700 bar"},"Energy/Fuel Cost w/o tax/surcharges",null,2024,null,"FCEV 700 barEnergy/Fuel Cost w/o tax/surcharges2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3752","v":0},null,0,null,"FCEV 700 bar00"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3758:AC3758,$L$6:$AC$6,\">=\"&$G3758,$L$6:$AC$6,\"<\"&$G3758+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3758:AC3758,$L$6:$AC$6,\">=\"&$G3758,$L$6:$AC$6,\"<\"&$G3758+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IF(L$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(L$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*L3011,0)","v":0},{"$f":"IF(M$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(M$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*M3011,0)","v":0},{"$f":"IF(N$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(N$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*N3011,0)","v":0},{"$f":"IF(O$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(O$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*O3011,0)","v":0},{"$f":"IF(P$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(P$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*P3011,0)","v":0},{"$f":"IF(Q$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Q$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*Q3011,0)","v":0},{"$f":"IF(R$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(R$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*R3011,0)","v":0},{"$f":"IF(S$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(S$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*S3011,0)","v":0},{"$f":"IF(T$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(T$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*T3011,0)","v":0},{"$f":"IF(U$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(U$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*U3011,0)","v":0},{"$f":"IF(V$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(V$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*V3011,0)","v":0},{"$f":"IF(W$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(W$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*W3011,0)","v":0},{"$f":"IF(X$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(X$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*X3011,0)","v":0},{"$f":"IF(Y$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Y$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*Y3011,0)","v":0},{"$f":"IF(Z$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Z$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*Z3011,0)","v":0},{"$f":"IF(AA$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AA$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*AA3011,0)","v":0},{"$f":"IF(AB$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AB$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*AB3011,0)","v":0},{"$f":"IF(AC$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AC$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*AC3011,0)","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3753","v":"AdBlue"},null,{"$f":"G3758","v":2027},null,{"$f":"AE3758&AF3758&AH3758","v":"FCEV 700 barAdBlue2027"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3774","v":0},null,0,null,"FCEV 700 bar00"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3793:AC3793,$L$6:$AC$6,\">=\"&$G3793,$L$6:$AC$6,\"<\"&$G3793+Input_General!$E$22),\"Error\")","v":7198.5165178251273},{"$f":"IFERROR(SUMIFS(L3793:AC3793,$L$6:$AC$6,\">=\"&$G3793,$L$6:$AC$6,\"<\"&$G3793+Input_General!$F$22),\"Error\")","v":14397.033035650255},null,{"$f":"IF(L$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(P$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(Q$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(R$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(S$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1439.7033035650254},{"$f":"IF(T$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1439.7033035650254},{"$f":"IF(U$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1439.7033035650254},{"$f":"IF(V$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1439.7033035650254},{"$f":"IF(W$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1439.7033035650254},{"$f":"IF(X$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1439.7033035650254},{"$f":"IF(Y$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1439.7033035650254},{"$f":"IF(Z$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1439.7033035650254},{"$f":"IF(AA$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1439.7033035650254},{"$f":"IF(AB$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1439.7033035650254},{"$f":"IF(AC$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1439.7033035650254},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3785","v":"Motor Vehicle Tax"},null,2030,null,"FCEV 700 barMotor Vehicle Tax2030"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I3806+I3816+I3826","v":84793.901402142859},{"$f":"J3806+J3816+J3826","v":169587.80280428572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3795","v":"Maintenance & Insurance"},null,2023,null,"FCEV 700 barMaintenance & Insurance2023"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3812:AC3812,$L$6:$AC$6,\">=\"&$G3812,$L$6:$AC$6,\"<\"&$G3812+Input_General!$E$22),\"Error\")","v":75600},{"$f":"IFERROR(SUMIFS(L3812:AC3812,$L$6:$AC$6,\">=\"&$G3812,$L$6:$AC$6,\"<\"&$G3812+Input_General!$F$22),\"Error\")","v":151200},null,{"$f":"IF(L$6>=$G3812,L3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G3812,M3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G3812,N3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G3812,O3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G3812,P3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(Q$6>=$G3812,Q3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(R$6>=$G3812,R3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(S$6>=$G3812,S3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(T$6>=$G3812,T3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(U$6>=$G3812,U3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(V$6>=$G3812,V3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(W$6>=$G3812,W3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(X$6>=$G3812,X3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(Y$6>=$G3812,Y3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(Z$6>=$G3812,Z3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(AA$6>=$G3812,AA3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(AB$6>=$G3812,AB3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":15120},{"$f":"IF(AC$6>=$G3812,AC3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":15120},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3805","v":"Truck Maintenance Cost"},null,2029,null,"FCEV 700 barTruck Maintenance Cost2029"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3831:AC3831,$L$6:$AC$6,\">=\"&$G3831,$L$6:$AC$6,\"<\"&$G3831+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3831:AC3831,$L$6:$AC$6,\">=\"&$G3831,$L$6:$AC$6,\"<\"&$G3831+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K3831=0,IF($G3831=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),K3831)","v":0},{"$f":"IF(L3831=0,IF($G3831=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),L3831)","v":0},{"$f":"IF(M3831=0,IF($G3831=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),M3831)","v":0},{"$f":"IF(N3831=0,IF($G3831=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),N3831)","v":0},{"$f":"IF(O3831=0,IF($G3831=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),O3831)","v":0},{"$f":"IF(P3831=0,IF($G3831=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),P3831)","v":0},{"$f":"IF(Q3831=0,IF($G3831=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),Q3831)","v":0},{"$f":"IF(R3831=0,IF($G3831=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),R3831)","v":0},{"$f":"IF(S3831=0,IF($G3831=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),S3831)","v":0},{"$f":"IF(T3831=0,IF($G3831=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),T3831)","v":0},{"$f":"IF(U3831=0,IF($G3831=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),U3831)","v":0},{"$f":"IF(V3831=0,IF($G3831=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),V3831)","v":0},{"$f":"IF(W3831=0,IF($G3831=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),W3831)","v":0},{"$f":"IF(X3831=0,IF($G3831=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),X3831)","v":0},{"$f":"IF(Y3831=0,IF($G3831=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),Y3831)","v":0},{"$f":"IF(Z3831=0,IF($G3831=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),Z3831)","v":0},{"$f":"IF(AA3831=0,IF($G3831=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),AA3831)","v":0},{"$f":"IF(AB3831=0,IF($G3831=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),AB3831)","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3825","v":"Infrastructure Maintenance Cost"},null,2028,null,"FCEV 700 barInfrastructure Maintenance Cost2028"]
[null,null,"Road Toll",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3835","v":"Road Toll"},null,0,null,"FCEV 700 barRoad Toll0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17&\" \"&C3880","v":"Well to Wheel CO2 Emissions FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D3880","v":1},null,{"$f":"C3008","v":"FCEV 700 bar"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L3882:AC3882,$L$6:$AC$6,\">=\"&$G3882,$L$6:$AC$6,\"<\"&$G3882+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3882:AC3882,$L$6:$AC$6,\">=\"&$G3882,$L$6:$AC$6,\"<\"&$G3882+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D3882=0,0,IF(L3069+L3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L3069+L3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(M3069+M3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M3069+M3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(N3069+N3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N3069+N3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(O3069+O3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O3069+O3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(P3069+P3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P3069+P3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(Q3069+Q3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q3069+Q3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(R3069+R3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R3069+R3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(S3069+S3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S3069+S3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(T3069+T3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T3069+T3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(U3069+U3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U3069+U3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(V3069+V3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V3069+V3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(W3069+W3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W3069+W3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(X3069+X3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X3069+X3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(Y3069+Y3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y3069+Y3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(Z3069+Z3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z3069+Z3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(AA3069+AA3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA3069+AA3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(AB3069+AB3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB3069+AB3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(AC3069+AC3079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC3069+AC3079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"\"Year of original \"&C4027","v":"Year of original Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D4047","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2025,null,null,null,0,{"$f":"IF($D4049=0,0,IF(L$6>=$G4049,IF(L4059=0,$G4049,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},null,null,2025,null,"FCEV LH22025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F4057,Allocations!$R$21:$R$28,0),MATCH(C4057,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2023,null,null,null,0,{"$f":"IF(K4057>0,K4057,IF(L4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4057>0,L4057,IF(M4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4057>0,M4057,IF(N4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4057>0,N4057,IF(O4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4057>0,O4057,IF(P4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4057>0,P4057,IF(Q4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4057>0,Q4057,IF(R4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4057>0,R4057,IF(S4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4057>0,S4057,IF(T4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4057>0,T4057,IF(U4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4057>0,U4057,IF(V4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4057>0,V4057,IF(W4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4057>0,W4057,IF(X4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4057>0,X4057,IF(Y4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4057>0,Y4057,IF(Z4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4057>0,Z4057,IF(AA4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4057>0,AA4057,IF(AB4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4057>0,AB4057,IF(AC4015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2023,null,"FCEV LH22023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D4077","v":1},null,{"$f":"C4008","v":"FCEV LH2"},2026,null,null,null,0,{"$f":"IF(K4080>0,K4080,IF(L4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4080>0,L4080,IF(M4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4080>0,M4080,IF(N4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4080>0,N4080,IF(O4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4080>0,O4080,IF(P4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4080>0,P4080,IF(Q4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4080>0,Q4080,IF(R4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4080>0,R4080,IF(S4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4080>0,S4080,IF(T4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4080>0,T4080,IF(U4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4080>0,U4080,IF(V4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4080>0,V4080,IF(W4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4080>0,W4080,IF(X4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4080>0,X4080,IF(Y4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4080>0,Y4080,IF(Z4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4080>0,Z4080,IF(AA4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4080>0,AA4080,IF(AB4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4080>0,AB4080,IF(AC4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2026,null,"FCEV LH22026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D4087","v":1},null,{"$f":"C4008","v":"FCEV LH2"},2028,null,null,null,0,{"$f":"IF($D4092=0,0,IF(L$6>=$G4092,IF(L4102=0,$G4092,0),0))","v":0},0,0,0,0,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,null,{"$f":"C4008","v":"FCEV LH2"},null,null,2028,null,"FCEV LH22028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D4097","v":1},null,{"$f":"C4008","v":"FCEV LH2"},2029,null,null,null,0,{"$f":"IF(K4103>0,K4103,IF(L4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4103>0,L4103,IF(M4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4103>0,M4103,IF(N4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4103>0,N4103,IF(O4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4103>0,O4103,IF(P4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4103>0,P4103,IF(Q4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4103>0,Q4103,IF(R4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4103>0,R4103,IF(S4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4103>0,S4103,IF(T4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4103>0,T4103,IF(U4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4103>0,U4103,IF(V4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4103>0,V4103,IF(W4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4103>0,W4103,IF(X4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4103>0,X4103,IF(Y4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4103>0,Y4103,IF(Z4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4103>0,Z4103,IF(AA4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4103>0,AA4103,IF(AB4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4103>0,AB4103,IF(AC4021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2029,null,"FCEV LH22029"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D4107","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2030,null,null,null,0,{"$f":"IF($D4114=0,0,IF(L$6>=$G4114,IF(L4124=0,$G4114,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},null,null,2030,null,"FCEV LH22030"]
[null,null,{"$f":"\"Year of original \"&C4127","v":"Year of original H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D4137","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2026,null,null,null,0,{"$f":"IF(K4140>0,K4140,IF(L4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4140>0,L4140,IF(M4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4140>0,M4140,IF(N4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4140>0,N4140,IF(O4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4140>0,O4140,IF(P4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4140>0,P4140,IF(Q4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4140>0,Q4140,IF(R4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4140>0,R4140,IF(S4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4140>0,S4140,IF(T4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4140>0,T4140,IF(U4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4140>0,U4140,IF(V4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4140>0,V4140,IF(W4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4140>0,W4140,IF(X4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4140>0,X4140,IF(Y4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4140>0,Y4140,IF(Z4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4140>0,Z4140,IF(AA4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4140>0,AA4140,IF(AB4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4140>0,AB4140,IF(AC4018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2026,null,"FCEV LH22026"]
[null,null,{"$f":"\"Year of replacement \"&C4157","v":"Year of replacement H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D4157","v":1},null,{"$f":"C4008","v":"FCEV LH2"},2025,null,null,null,0,{"$f":"IF(K4159>0,K4159,IF(L4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4159>0,L4159,IF(M4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4159>0,M4159,IF(N4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4159>0,N4159,IF(O4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4159>0,O4159,IF(P4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4159>0,P4159,IF(Q4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4159>0,Q4159,IF(R4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4159>0,R4159,IF(S4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4159>0,S4159,IF(T4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4159>0,T4159,IF(U4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4159>0,U4159,IF(V4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4159>0,V4159,IF(W4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4159>0,W4159,IF(X4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4159>0,X4159,IF(Y4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4159>0,Y4159,IF(Z4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4159>0,Z4159,IF(AA4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4159>0,AA4159,IF(AB4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4159>0,AB4159,IF(AC4017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2025,null,"FCEV LH22025"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D4177","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2028,null,null,null,0,{"$f":"IF(K4182>0,K4182,IF(L4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4182>0,L4182,IF(M4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4182>0,M4182,IF(N4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4182>0,N4182,IF(O4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4182>0,O4182,IF(P4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4182>0,P4182,IF(Q4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4182>0,Q4182,IF(R4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4182>0,R4182,IF(S4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4182>0,S4182,IF(T4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4182>0,T4182,IF(U4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4182>0,U4182,IF(V4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":2033},{"$f":"IF(V4182>0,V4182,IF(W4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":2033},{"$f":"IF(W4182>0,W4182,IF(X4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":2033},{"$f":"IF(X4182>0,X4182,IF(Y4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":2033},{"$f":"IF(Y4182>0,Y4182,IF(Z4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":2033},{"$f":"IF(Z4182>0,Z4182,IF(AA4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":2033},{"$f":"IF(AA4182>0,AA4182,IF(AB4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":2033},{"$f":"IF(AB4182>0,AB4182,IF(AC4020>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":2033},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2028,null,"FCEV LH22028"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D4187","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2030,null,null,null,0,{"$f":"IF($D4194=0,0,IF(L$6>=$G4194,IF(L4204=0,$G4194,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},null,null,2030,null,"FCEV LH22030"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D4197","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2030,null,null,null,0,{"$f":"IF(K4204>0,K4204,IF(L4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4204>0,L4204,IF(M4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4204>0,M4204,IF(N4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4204>0,N4204,IF(O4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4204>0,O4204,IF(P4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4204>0,P4204,IF(Q4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4204>0,Q4204,IF(R4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4204>0,R4204,IF(S4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4204>0,S4204,IF(T4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4204>0,T4204,IF(U4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4204>0,U4204,IF(V4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4204>0,V4204,IF(W4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4204>0,W4204,IF(X4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4204>0,X4204,IF(Y4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4204>0,Y4204,IF(Z4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4204>0,Z4204,IF(AA4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4204>0,AA4204,IF(AB4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4204>0,AB4204,IF(AC4044>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2030,null,"FCEV LH22030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F4217,Allocations!$C$21:$C$28,0),MATCH(C4217,Allocations!$C$21:$P$21,0))","v":1},null,{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D4217=0,0,IF(L$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L4097=0,L4087,L4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(M$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M4097=0,M4087,M4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(N$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N4097=0,N4087,N4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(O$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O4097=0,O4087,O4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(P$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P4097=0,P4087,P4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(Q$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q4097=0,Q4087,Q4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(R$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R4097=0,R4087,R4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(S$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S4097=0,S4087,S4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(T$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T4097=0,T4087,T4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(U$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U4097=0,U4087,U4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(V$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V4097=0,V4087,V4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(W$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W4097=0,W4087,W4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(X$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X4097=0,X4087,X4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(Y$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y4097=0,Y4087,Y4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(Z$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z4097=0,Z4087,Z4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(AA$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA4097=0,AA4087,AA4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(AB$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB4097=0,AB4087,AB4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},{"$f":"IF($D4217=0,0,IF(AC$6>=$G4217,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC4097=0,AC4087,AC4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.90512784090909115},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2023,null,"FCEV LH22023"]
[null,null,{"$f":"Terms!$H$13","v":"Payload Reduction due to Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$H$19","v":"tonne-kilometre"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4236","v":"tonne-kilometre"},null,0,null,"FCEV LH2tonne-kilometre0"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C4008","v":"FCEV LH2"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I4261+I4715","v":720203.97876966966},1298277.906621905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4248","v":"TCO"},null,2024,null,"FCEV LH2TCO2024"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C4008","v":"FCEV LH2"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4274:AC4274,$L$6:$AC$6,\">=\"&$G4274,$L$6:$AC$6,\"<\"&$G4274+Input_General!$E$22),\"Error\")","v":174910.47155115529},{"$f":"IFERROR(SUMIFS(L4274:AC4274,$L$6:$AC$6,\">=\"&$G4274,$L$6:$AC$6,\"<\"&$G4274+Input_General!$F$22),\"Error\")","v":174910.47155115529},null,{"$f":"L4304+L4314+L4705","v":0},0,0,0,174910.47155115529,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},"Total CAPEX",null,2027,null,"FCEV LH2Total CAPEX2027"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C4008","v":"FCEV LH2"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4294:AC4294,$L$6:$AC$6,\">=\"&$G4294,$L$6:$AC$6,\"<\"&$G4294+Input_General!$E$22),\"Error\")","v":174910.47155115529},{"$f":"IFERROR(SUMIFS(L4294:AC4294,$L$6:$AC$6,\">=\"&$G4294,$L$6:$AC$6,\"<\"&$G4294+Input_General!$F$22),\"Error\")","v":174910.47155115529},null,{"$f":"L4304+L4337+L4378+L4419+L4460+L4501+L4542+L4583+L4624+L4665","v":0},0,0,0,174910.47155115529,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},"Total original cost of vehicle at purchase",null,2027,null,"FCEV LH2Total original cost of vehicle at purchase2027"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C4008","v":"FCEV LH2"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4296:AC4296,$L$6:$AC$6,\">=\"&$G4296,$L$6:$AC$6,\"<\"&$G4296+Input_General!$E$22),\"Error\")","v":166922.03324954517},{"$f":"IFERROR(SUMIFS(L4296:AC4296,$L$6:$AC$6,\">=\"&$G4296,$L$6:$AC$6,\"<\"&$G4296+Input_General!$F$22),\"Error\")","v":166922.03324954517},null,{"$f":"L4306+L4339+L4380+L4421+L4462+L4503+L4544+L4585+L4626+L4667","v":0},0,0,0,0,0,166922.03324954517,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},"Total original cost of vehicle at purchase",null,2029,null,"FCEV LH2Total original cost of vehicle at purchase2029"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4317:AC4317,$L$6:$AC$6,\">=\"&$G4317,$L$6:$AC$6,\"<\"&$G4307+Input_General!$E$22),\"Error\")","v":69807.40066495238},{"$f":"IFERROR(SUMIFS(L4317:AC4317,$L$6:$AC$6,\">=\"&$G4317,$L$6:$AC$6,\"<\"&$G4317+Input_General!$F$22),\"Error\")","v":69807.40066495238},{"$f":"SUMIFS(K4333:K4698,$G4333:$G4698,$G4317,$E4333:$E4698,$C4317)","v":0},0,0,0,0,0,0,0,69807.40066495238,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C309","v":"CAPEX Powertrain"},null,2030,null,"FCEV LH2CAPEX Powertrain2030"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D4333","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4336:AC4336,$L$6:$AC$6,\">=\"&$G4336,$L$6:$AC$6,\"<\"&$G4336+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4336:AC4336,$L$6:$AC$6,\">=\"&$G4336,$L$6:$AC$6,\"<\"&$G4336+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IFERROR(IF($G4336=L$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=M$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=N$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=O$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=P$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=R$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=S$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=T$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=U$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=V$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=W$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=X$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4332","v":"CAPEX Diesel Drivetrain"},null,2026,null,"FCEV LH2CAPEX Diesel Drivetrain2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F4353,Allocations!$C$21:$C$28,0),MATCH(C4353,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4353:AC4353,$L$6:$AC$6,\">=\"&$G4353,$L$6:$AC$6,\"<\"&$G4353+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4353:AC4353,$L$6:$AC$6,\">=\"&$G4353,$L$6:$AC$6,\"<\"&$G4333+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L4353=\"x\",\"x\",\nIF(L4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(M4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M4353=\"x\",\"x\",\nIF(M4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(N4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N4353=\"x\",\"x\",\nIF(N4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(O4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O4353=\"x\",\"x\",\nIF(O4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(P4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P4353=\"x\",\"x\",\nIF(P4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Q4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q4353=\"x\",\"x\",\nIF(Q4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(R4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R4353=\"x\",\"x\",\nIF(R4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(S4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S4353=\"x\",\"x\",\nIF(S4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(T4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T4353=\"x\",\"x\",\nIF(T4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(U4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U4353=\"x\",\"x\",\nIF(U4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(V4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V4353=\"x\",\"x\",\nIF(V4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(W4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W4353=\"x\",\"x\",\nIF(W4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(X4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X4353=\"x\",\"x\",\nIF(X4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Y4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y4353=\"x\",\"x\",\nIF(Y4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Z4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z4353=\"x\",\"x\",\nIF(Z4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AA4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA4353=\"x\",\"x\",\nIF(AA4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AB4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB4353=\"x\",\"x\",\nIF(AB4353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AC4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2023,null,"FCEV LH2CAPEX Replacement Unit Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D4353","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4359:AC4359,$L$6:$AC$6,\">=\"&$G4359,$L$6:$AC$6,\"<\"&$G4339+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4359:AC4359,$L$6:$AC$6,\">=\"&$G4359,$L$6:$AC$6,\"<\"&$G4339+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L4359=\"x\",\"x\",\nIF(L4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(M4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M4359=\"x\",\"x\",\nIF(M4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(N4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N4359=\"x\",\"x\",\nIF(N4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(O4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O4359=\"x\",\"x\",\nIF(O4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(P4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P4359=\"x\",\"x\",\nIF(P4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Q4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q4359=\"x\",\"x\",\nIF(Q4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(R4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R4359=\"x\",\"x\",\nIF(R4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(S4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S4359=\"x\",\"x\",\nIF(S4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(T4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T4359=\"x\",\"x\",\nIF(T4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(U4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U4359=\"x\",\"x\",\nIF(U4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(V4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V4359=\"x\",\"x\",\nIF(V4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(W4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W4359=\"x\",\"x\",\nIF(W4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(X4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X4359=\"x\",\"x\",\nIF(X4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Y4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y4359=\"x\",\"x\",\nIF(Y4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Z4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z4359=\"x\",\"x\",\nIF(Z4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AA4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA4359=\"x\",\"x\",\nIF(AA4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AB4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB4359=\"x\",\"x\",\nIF(AB4359=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AC4021>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2029,null,"FCEV LH2CAPEX Replacement Unit Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D4374","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4375:AC4375,$L$6:$AC$6,\">=\"&$G4375,$L$6:$AC$6,\"<\"&$G4375+Input_General!$E$22),\"Error\")","v":37040.78571428571},{"$f":"IFERROR(SUMIFS(L4375:AC4375,$L$6:$AC$6,\">=\"&$G4375,$L$6:$AC$6,\"<\"&$G4375+Input_General!$F$22),\"Error\")","v":37040.78571428571},null,{"$f":"IFERROR(IF($G4375=L$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=M$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":37040.78571428571},{"$f":"IFERROR(IF($G4375=N$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=O$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=P$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=R$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=S$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=T$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=U$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=V$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=W$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=X$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4373","v":"CAPEX E-Drive"},null,2024,null,"FCEV LH2CAPEX E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F4394,Allocations!$C$21:$C$28,0),MATCH($C4394,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4394:AC4394,$L$6:$AC$6,\">=\"&$G4394,$L$6:$AC$6,\"<\"&$G4394+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4394:AC4394,$L$6:$AC$6,\">=\"&$G4394,$L$6:$AC$6,\"<\"&$G4374+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L4394=\"x\",\"x\",\nIF(L4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(M4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M4394=\"x\",\"x\",\nIF(M4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(N4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N4394=\"x\",\"x\",\nIF(N4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(O4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O4394=\"x\",\"x\",\nIF(O4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(P4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P4394=\"x\",\"x\",\nIF(P4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Q4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q4394=\"x\",\"x\",\nIF(Q4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(R4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R4394=\"x\",\"x\",\nIF(R4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(S4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S4394=\"x\",\"x\",\nIF(S4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(T4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T4394=\"x\",\"x\",\nIF(T4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(U4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U4394=\"x\",\"x\",\nIF(U4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(V4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V4394=\"x\",\"x\",\nIF(V4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(W4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W4394=\"x\",\"x\",\nIF(W4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(X4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X4394=\"x\",\"x\",\nIF(X4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Y4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y4394=\"x\",\"x\",\nIF(Y4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Z4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z4394=\"x\",\"x\",\nIF(Z4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AA4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA4394=\"x\",\"x\",\nIF(AA4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AB4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB4394=\"x\",\"x\",\nIF(AB4394=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AC4015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4393","v":"CAPEX Replacement Unit E-Drive"},null,2023,null,"FCEV LH2CAPEX Replacement Unit E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D4394","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4401:AC4401,$L$6:$AC$6,\">=\"&$G4401,$L$6:$AC$6,\"<\"&$G4381+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4401:AC4401,$L$6:$AC$6,\">=\"&$G4401,$L$6:$AC$6,\"<\"&$G4381+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L4401=\"x\",\"x\",\nIF(L4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(M4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M4401=\"x\",\"x\",\nIF(M4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(N4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N4401=\"x\",\"x\",\nIF(N4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(O4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O4401=\"x\",\"x\",\nIF(O4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(P4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P4401=\"x\",\"x\",\nIF(P4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Q4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q4401=\"x\",\"x\",\nIF(Q4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(R4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R4401=\"x\",\"x\",\nIF(R4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(S4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S4401=\"x\",\"x\",\nIF(S4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(T4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T4401=\"x\",\"x\",\nIF(T4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(U4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U4401=\"x\",\"x\",\nIF(U4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(V4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V4401=\"x\",\"x\",\nIF(V4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(W4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W4401=\"x\",\"x\",\nIF(W4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(X4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X4401=\"x\",\"x\",\nIF(X4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Y4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y4401=\"x\",\"x\",\nIF(Y4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Z4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z4401=\"x\",\"x\",\nIF(Z4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AA4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA4401=\"x\",\"x\",\nIF(AA4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AB4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB4401=\"x\",\"x\",\nIF(AB4401=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AC4022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4393","v":"CAPEX Replacement Unit E-Drive"},null,2030,null,"FCEV LH2CAPEX Replacement Unit E-Drive2030"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D4415","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4417:AC4417,$L$6:$AC$6,\">=\"&$G4417,$L$6:$AC$6,\"<\"&$G4417+Input_General!$E$22),\"Error\")","v":91295.24270383679},{"$f":"IFERROR(SUMIFS(L4417:AC4417,$L$6:$AC$6,\">=\"&$G4417,$L$6:$AC$6,\"<\"&$G4417+Input_General!$F$22),\"Error\")","v":91295.24270383679},null,{"$f":"IFERROR(IF($G4417=L$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=M$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=N$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":91295.24270383679},{"$f":"IFERROR(IF($G4417=O$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=P$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=R$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=S$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=T$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=U$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=V$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=W$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=X$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4414","v":"CAPEX FC Stack"},null,2025,null,"FCEV LH2CAPEX FC Stack2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D4425","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4427-1+Input_General!$E$22,$K4427:$AC4427),I4417*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":50212.383487110215},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4427-1+Input_General!$F$22,$K4427:$AC4427),I4417*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":9129.5242703836793},0,{"$f":"IF(K4427=0,IF(OR(K4427>0,L4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4427=0,IF(OR(L4427>0,M4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4427=0,IF(OR(M4427>0,N4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011)))","v":83078.670860491475},{"$f":"IF(N4427=0,IF(OR(N4427>0,O4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011)))","v":74862.09901714616},{"$f":"IF(O4427=0,IF(OR(O4427>0,P4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011)))","v":66645.527173800845},{"$f":"IF(P4427=0,IF(OR(P4427>0,Q4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011)))","v":58428.95533045553},{"$f":"IF(Q4427=0,IF(OR(Q4427>0,R4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011)))","v":50212.383487110215},{"$f":"IF(R4427=0,IF(OR(R4427>0,S4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011)))","v":41995.811643764901},{"$f":"IF(S4427=0,IF(OR(S4427>0,T4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011)))","v":33779.239800419586},{"$f":"IF(T4427=0,IF(OR(T4427>0,U4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011)))","v":25562.667957074271},{"$f":"IF(U4427=0,IF(OR(U4427>0,V4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011)))","v":17346.096113728956},{"$f":"IF(V4427=0,IF(OR(V4427>0,W4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011)))","v":9129.5242703836429},{"$f":"IF(W4427=0,IF(OR(W4427>0,X4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011)))","v":912.95242703832992},{"$f":"IF(X4427=0,IF(OR(X4427>0,Y4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011)))","v":0.01},{"$f":"IF(Y4427=0,IF(OR(Y4427>0,Z4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011)))","v":0.01},{"$f":"IF(Z4427=0,IF(OR(Z4427>0,AA4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011)))","v":0.01},{"$f":"IF(AA4427=0,IF(OR(AA4427>0,AB4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011)))","v":0.01},{"$f":"IF(AB4427=0,IF(OR(AB4427>0,AC4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4427-($J4417*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011)))","v":0.01},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4424","v":"Residual Value FC Stack"},null,2025,null,"FCEV LH2Residual Value FC Stack2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D4445","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4450-1+Input_General!$E$22,$K4450:$AC4450),I4440*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4450-1+Input_General!$F$22,$K4450:$AC4450),I4440*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4450=0,IF(OR(K4450>0,L4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4450=0,IF(OR(L4450>0,M4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4450=0,IF(OR(M4450>0,N4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4450=0,IF(OR(N4450>0,O4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4450=0,IF(OR(O4450>0,P4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4450=0,IF(OR(P4450>0,Q4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4450=0,IF(OR(Q4450>0,R4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4450=0,IF(OR(R4450>0,S4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4450=0,IF(OR(S4450>0,T4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4450=0,IF(OR(T4450>0,U4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4450=0,IF(OR(U4450>0,V4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4450=0,IF(OR(V4450>0,W4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4450=0,IF(OR(W4450>0,X4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4450=0,IF(OR(X4450>0,Y4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4450=0,IF(OR(Y4450>0,Z4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4450=0,IF(OR(Z4450>0,AA4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4450=0,IF(OR(AA4450>0,AB4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4450=0,IF(OR(AB4450>0,AC4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4450-($J4440*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4444","v":"Residual Value Replacement Unit FC Stack"},null,2028,null,"FCEV LH2Residual Value Replacement Unit FC Stack2028"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$11","v":"Residual Value Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4465","v":"Residual Value Small Battery"},null,0,null,"FCEV LH2Residual Value Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D4466","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4473-1+Input_General!$E$22,$K4473:$AC4473),I4463*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":14294.459712866666},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4473-1+Input_General!$F$22,$K4473:$AC4473),I4463*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":2598.9926750666673},0,{"$f":"IF(K4473=0,IF(OR(K4473>0,L4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4473=0,IF(OR(L4473>0,M4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4473=0,IF(OR(M4473>0,N4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4473=0,IF(OR(N4473>0,O4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4473=0,IF(OR(O4473>0,P4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4473=0,IF(OR(P4473>0,Q4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4473=0,IF(OR(Q4473>0,R4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4473=0,IF(OR(R4473>0,S4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011)))","v":23650.833343106671},{"$f":"IF(S4473=0,IF(OR(S4473>0,T4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011)))","v":21311.73993554667},{"$f":"IF(T4473=0,IF(OR(T4473>0,U4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011)))","v":18972.646527986668},{"$f":"IF(U4473=0,IF(OR(U4473>0,V4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011)))","v":16633.553120426666},{"$f":"IF(V4473=0,IF(OR(V4473>0,W4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011)))","v":14294.459712866666},{"$f":"IF(W4473=0,IF(OR(W4473>0,X4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011)))","v":11955.366305306667},{"$f":"IF(X4473=0,IF(OR(X4473>0,Y4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011)))","v":9616.2728977466668},{"$f":"IF(Y4473=0,IF(OR(Y4473>0,Z4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011)))","v":7277.179490186667},{"$f":"IF(Z4473=0,IF(OR(Z4473>0,AA4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011)))","v":4938.0860826266671},{"$f":"IF(AA4473=0,IF(OR(AA4473>0,AB4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011)))","v":2598.9926750666668},{"$f":"IF(AB4473=0,IF(OR(AB4473>0,AC4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4473-($J4463*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011)))","v":259.89926750666655},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4465","v":"Residual Value Small Battery"},null,2030,null,"FCEV LH2Residual Value Small Battery2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D4486","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4487-1+Input_General!$E$22,$K4487:$AC4487),I4477*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4487-1+Input_General!$F$22,$K4487:$AC4487),I4477*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4487=0,IF(OR(K4487>0,L4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4487=0,IF(OR(L4487>0,M4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4487=0,IF(OR(M4487>0,N4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4487=0,IF(OR(N4487>0,O4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4487=0,IF(OR(O4487>0,P4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4487=0,IF(OR(P4487>0,Q4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4487=0,IF(OR(Q4487>0,R4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4487=0,IF(OR(R4487>0,S4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4487=0,IF(OR(S4487>0,T4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4487=0,IF(OR(T4487>0,U4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4487=0,IF(OR(U4487>0,V4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4487=0,IF(OR(V4487>0,W4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4487=0,IF(OR(W4487>0,X4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4487=0,IF(OR(X4487>0,Y4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4487=0,IF(OR(Y4487>0,Z4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4487=0,IF(OR(Z4487>0,AA4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4487=0,IF(OR(AA4487>0,AB4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4487=0,IF(OR(AB4487>0,AC4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4487-($J4477*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4485","v":"Residual Value Replacement Unit Small Battery"},null,2024,null,"FCEV LH2Residual Value Replacement Unit Small Battery2024"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D4497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4504:AC4504,$L$6:$AC$6,\">=\"&$G4504,$L$6:$AC$6,\"<\"&$G4504+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4504:AC4504,$L$6:$AC$6,\">=\"&$G4504,$L$6:$AC$6,\"<\"&$G4504+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G4504=L$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=M$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=N$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=O$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=P$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=R$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=S$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=T$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=U$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=V$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=W$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=X$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4496","v":"CAPEX H2 Tank 350 bar"},null,2030,null,"FCEV LH2CAPEX H2 Tank 350 bar2030"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D4507","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4509-1+Input_General!$E$22,$K4509:$AC4509),I4499*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4509-1+Input_General!$F$22,$K4509:$AC4509),I4499*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4509=0,IF(OR(K4509>0,L4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4509=0,IF(OR(L4509>0,M4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4509=0,IF(OR(M4509>0,N4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4509=0,IF(OR(N4509>0,O4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4509=0,IF(OR(O4509>0,P4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4509=0,IF(OR(P4509>0,Q4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4509=0,IF(OR(Q4509>0,R4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4509=0,IF(OR(R4509>0,S4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4509=0,IF(OR(S4509>0,T4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4509=0,IF(OR(T4509>0,U4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4509=0,IF(OR(U4509>0,V4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4509=0,IF(OR(V4509>0,W4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4509=0,IF(OR(W4509>0,X4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4509=0,IF(OR(X4509>0,Y4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4509=0,IF(OR(Y4509>0,Z4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4509=0,IF(OR(Z4509>0,AA4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4509=0,IF(OR(AA4509>0,AB4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4509=0,IF(OR(AB4509>0,AC4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4509-($J4499*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4506","v":"Residual Value H2 Tank 350 bar"},null,2025,null,"FCEV LH2Residual Value H2 Tank 350 bar2025"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F4527,Allocations!$C$21:$C$28,0),MATCH($C4527,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4527-1+Input_General!$E$22,$K4527:$AC4527),I4517*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4527-1+Input_General!$F$22,$K4527:$AC4527),I4517*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4527=0,IF(OR(K4527>0,L4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4527=0,IF(OR(L4527>0,M4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4527=0,IF(OR(M4527>0,N4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4527=0,IF(OR(N4527>0,O4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4527=0,IF(OR(O4527>0,P4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4527=0,IF(OR(P4527>0,Q4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4527=0,IF(OR(Q4527>0,R4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4527=0,IF(OR(R4527>0,S4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4527=0,IF(OR(S4527>0,T4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4527=0,IF(OR(T4527>0,U4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4527=0,IF(OR(U4527>0,V4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4527=0,IF(OR(V4527>0,W4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4527=0,IF(OR(W4527>0,X4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4527=0,IF(OR(X4527>0,Y4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4527=0,IF(OR(Y4527>0,Z4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4527=0,IF(OR(Z4527>0,AA4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4527=0,IF(OR(AA4527>0,AB4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4527=0,IF(OR(AB4527>0,AC4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4527-($J4517*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4526","v":"Residual Value Replacement Unit H2 Tank 350 bar"},null,2023,null,"FCEV LH2Residual Value Replacement Unit H2 Tank 350 bar2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D4548","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4550-1+Input_General!$E$22,$K4550:$AC4550),I4540*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4550-1+Input_General!$F$22,$K4550:$AC4550),I4540*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4550=0,IF(OR(K4550>0,L4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4550=0,IF(OR(L4550>0,M4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4550=0,IF(OR(M4550>0,N4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4550=0,IF(OR(N4550>0,O4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4550=0,IF(OR(O4550>0,P4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4550=0,IF(OR(P4550>0,Q4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4550=0,IF(OR(Q4550>0,R4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4550=0,IF(OR(R4550>0,S4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4550=0,IF(OR(S4550>0,T4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4550=0,IF(OR(T4550>0,U4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4550=0,IF(OR(U4550>0,V4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4550=0,IF(OR(V4550>0,W4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4550=0,IF(OR(W4550>0,X4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4550=0,IF(OR(X4550>0,Y4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4550=0,IF(OR(Y4550>0,Z4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4550=0,IF(OR(Z4550>0,AA4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4550=0,IF(OR(AA4550>0,AB4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4550=0,IF(OR(AB4550>0,AC4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4550-($J4540*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4547","v":"Residual Value H2 Tank 700 bar"},null,2025,null,"FCEV LH2Residual Value H2 Tank 700 bar2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D4568","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4570-1+Input_General!$E$22,$K4570:$AC4570),I4560*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4570-1+Input_General!$F$22,$K4570:$AC4570),I4560*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4570=0,IF(OR(K4570>0,L4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4570=0,IF(OR(L4570>0,M4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4570=0,IF(OR(M4570>0,N4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4570=0,IF(OR(N4570>0,O4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4570=0,IF(OR(O4570>0,P4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4570=0,IF(OR(P4570>0,Q4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4570=0,IF(OR(Q4570>0,R4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4570=0,IF(OR(R4570>0,S4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4570=0,IF(OR(S4570>0,T4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4570=0,IF(OR(T4570>0,U4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4570=0,IF(OR(U4570>0,V4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4570=0,IF(OR(V4570>0,W4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4570=0,IF(OR(W4570>0,X4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4570=0,IF(OR(X4570>0,Y4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4570=0,IF(OR(Y4570>0,Z4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4570=0,IF(OR(Z4570>0,AA4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4570=0,IF(OR(AA4570>0,AB4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4570=0,IF(OR(AB4570>0,AC4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4570-($J4560*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4567","v":"Residual Value Replacement Unit H2 Tank 700 bar"},null,2025,null,"FCEV LH2Residual Value Replacement Unit H2 Tank 700 bar2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D4568","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4573-1+Input_General!$E$22,$K4573:$AC4573),I4563*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4573-1+Input_General!$F$22,$K4573:$AC4573),I4563*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4573=0,IF(OR(K4573>0,L4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4573=0,IF(OR(L4573>0,M4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4573=0,IF(OR(M4573>0,N4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4573=0,IF(OR(N4573>0,O4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4573=0,IF(OR(O4573>0,P4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4573=0,IF(OR(P4573>0,Q4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4573=0,IF(OR(Q4573>0,R4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4573=0,IF(OR(R4573>0,S4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4573=0,IF(OR(S4573>0,T4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4573=0,IF(OR(T4573>0,U4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4573=0,IF(OR(U4573>0,V4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4573=0,IF(OR(V4573>0,W4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4573=0,IF(OR(W4573>0,X4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4573=0,IF(OR(X4573>0,Y4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4573=0,IF(OR(Y4573>0,Z4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4573=0,IF(OR(Z4573>0,AA4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4573=0,IF(OR(AA4573>0,AB4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4573=0,IF(OR(AB4573>0,AC4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4573-($J4563*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4567","v":"Residual Value Replacement Unit H2 Tank 700 bar"},null,2028,null,"FCEV LH2Residual Value Replacement Unit H2 Tank 700 bar2028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D4589","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4592-1+Input_General!$E$22,$K4592:$AC4592),I4582*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":11172.590755891881},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4592-1+Input_General!$F$22,$K4592:$AC4592),I4582*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0.01},0,{"$f":"IF(K4592=0,IF(OR(K4592>0,L4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4592=0,IF(OR(L4592>0,M4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4592=0,IF(OR(M4592>0,N4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4592=0,IF(OR(N4592>0,O4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011)))","v":20110.663360605377},{"$f":"IF(O4592=0,IF(OR(O4592>0,P4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011)))","v":17876.145209427003},{"$f":"IF(P4592=0,IF(OR(P4592>0,Q4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011)))","v":15641.627058248629},{"$f":"IF(Q4592=0,IF(OR(Q4592>0,R4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011)))","v":13407.108907070255},{"$f":"IF(R4592=0,IF(OR(R4592>0,S4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011)))","v":11172.590755891881},{"$f":"IF(S4592=0,IF(OR(S4592>0,T4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011)))","v":8938.0726047135067},{"$f":"IF(T4592=0,IF(OR(T4592>0,U4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011)))","v":6703.5544535351319},{"$f":"IF(U4592=0,IF(OR(U4592>0,V4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011)))","v":4469.036302356757},{"$f":"IF(V4592=0,IF(OR(V4592>0,W4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011)))","v":2234.5181511783821},{"$f":"IF(W4592=0,IF(OR(W4592>0,X4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011)))","v":0.01},{"$f":"IF(X4592=0,IF(OR(X4592>0,Y4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011)))","v":0.01},{"$f":"IF(Y4592=0,IF(OR(Y4592>0,Z4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011)))","v":0.01},{"$f":"IF(Z4592=0,IF(OR(Z4592>0,AA4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011)))","v":0.01},{"$f":"IF(AA4592=0,IF(OR(AA4592>0,AB4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011)))","v":0.01},{"$f":"IF(AB4592=0,IF(OR(AB4592>0,AC4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4592-($J4582*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011)))","v":0.01},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4588","v":"Residual Value H2 Tank LH2"},null,2026,null,"FCEV LH2Residual Value H2 Tank LH22026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D4599","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4604:AC4604,$L$6:$AC$6,\">=\"&$G4604,$L$6:$AC$6,\"<\"&$G4584+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4604:AC4604,$L$6:$AC$6,\">=\"&$G4604,$L$6:$AC$6,\"<\"&$G4584+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L4604=\"x\",\"x\",IF(L4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(M4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M4604=\"x\",\"x\",IF(M4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(N4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N4604=\"x\",\"x\",IF(N4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(O4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O4604=\"x\",\"x\",IF(O4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(P4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P4604=\"x\",\"x\",IF(P4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(Q4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q4604=\"x\",\"x\",IF(Q4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(R4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R4604=\"x\",\"x\",IF(R4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(S4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S4604=\"x\",\"x\",IF(S4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(T4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T4604=\"x\",\"x\",IF(T4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(U4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U4604=\"x\",\"x\",IF(U4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(V4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V4604=\"x\",\"x\",IF(V4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(W4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W4604=\"x\",\"x\",IF(W4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(X4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X4604=\"x\",\"x\",IF(X4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(Y4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y4604=\"x\",\"x\",IF(Y4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(Z4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z4604=\"x\",\"x\",IF(Z4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(AA4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA4604=\"x\",\"x\",IF(AA4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(AB4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB4604=\"x\",\"x\",IF(AB4604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4604*IF(AC4020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2028,null,"FCEV LH2CAPEX Replacement Unit H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D4609","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4614-1+Input_General!$E$22,$K4614:$AC4614),I4604*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4614-1+Input_General!$F$22,$K4614:$AC4614),I4604*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4614=0,IF(OR(K4614>0,L4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4614=0,IF(OR(L4614>0,M4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4614=0,IF(OR(M4614>0,N4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4614=0,IF(OR(N4614>0,O4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4614=0,IF(OR(O4614>0,P4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4614=0,IF(OR(P4614>0,Q4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4614=0,IF(OR(Q4614>0,R4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4614=0,IF(OR(R4614>0,S4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4614=0,IF(OR(S4614>0,T4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4614=0,IF(OR(T4614>0,U4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4614=0,IF(OR(U4614>0,V4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4614=0,IF(OR(V4614>0,W4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4614=0,IF(OR(W4614>0,X4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4614=0,IF(OR(X4614>0,Y4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4614=0,IF(OR(Y4614>0,Z4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4614=0,IF(OR(Z4614>0,AA4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4614=0,IF(OR(AA4614>0,AB4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4614=0,IF(OR(AB4614>0,AC4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4614-($J4604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4608","v":"Residual Value Replacement Unit H2 Tank LH2"},null,2028,null,"FCEV LH2Residual Value Replacement Unit H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D4620","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4627:AC4627,$L$6:$AC$6,\">=\"&$G4627,$L$6:$AC$6,\"<\"&$G4627+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4627:AC4627,$L$6:$AC$6,\">=\"&$G4627,$L$6:$AC$6,\"<\"&$G4627+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G4627=L$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*L4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=M$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*M4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=N$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*N4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=O$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*O4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=P$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*P4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=Q$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*Q4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=R$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*R4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=S$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*S4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=T$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*T4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=U$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*U4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=V$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*V4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=W$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*W4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=X$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*X4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=Y$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*Y4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=Z$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*Z4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=AA$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*AA4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=AB$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*AB4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=AC$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*AC4214*$D4627,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4619","v":"CAPEX Large Battery"},null,2030,null,"FCEV LH2CAPEX Large Battery2030"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D4630","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4636-1+Input_General!$E$22,$K4636:$AC4636),I4626*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4636-1+Input_General!$F$22,$K4636:$AC4636),I4626*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4636=0,IF(OR(K4636>0,L4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4636=0,IF(OR(L4636>0,M4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4636=0,IF(OR(M4636>0,N4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4636=0,IF(OR(N4636>0,O4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4636=0,IF(OR(O4636>0,P4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4636=0,IF(OR(P4636>0,Q4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4636=0,IF(OR(Q4636>0,R4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4636=0,IF(OR(R4636>0,S4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4636=0,IF(OR(S4636>0,T4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4636=0,IF(OR(T4636>0,U4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4636=0,IF(OR(U4636>0,V4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4636=0,IF(OR(V4636>0,W4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4636=0,IF(OR(W4636>0,X4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4636=0,IF(OR(X4636>0,Y4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4636=0,IF(OR(Y4636>0,Z4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4636=0,IF(OR(Z4636>0,AA4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4636=0,IF(OR(AA4636>0,AB4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4636=0,IF(OR(AB4636>0,AC4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4636-($J4626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4629","v":"Residual Value Large Battery"},null,2029,null,"FCEV LH2Residual Value Large Battery2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F4650,Allocations!$C$21:$C$28,0),MATCH($C4650,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4650-1+Input_General!$E$22,$K4650:$AC4650),I4640*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4650-1+Input_General!$F$22,$K4650:$AC4650),I4640*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4650=0,IF(OR(K4650>0,L4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4650=0,IF(OR(L4650>0,M4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4650=0,IF(OR(M4650>0,N4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4650=0,IF(OR(N4650>0,O4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4650=0,IF(OR(O4650>0,P4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4650=0,IF(OR(P4650>0,Q4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4650=0,IF(OR(Q4650>0,R4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4650=0,IF(OR(R4650>0,S4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4650=0,IF(OR(S4650>0,T4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4650=0,IF(OR(T4650>0,U4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4650=0,IF(OR(U4650>0,V4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4650=0,IF(OR(V4650>0,W4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4650=0,IF(OR(W4650>0,X4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4650=0,IF(OR(X4650>0,Y4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4650=0,IF(OR(Y4650>0,Z4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4650=0,IF(OR(Z4650>0,AA4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4650=0,IF(OR(AA4650>0,AB4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4650=0,IF(OR(AB4650>0,AC4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4650-($J4640*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4649","v":"Residual Value Replacement Unit Large Battery"},null,2023,null,"FCEV LH2Residual Value Replacement Unit Large Battery2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D4661","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4662:AC4662,$L$6:$AC$6,\">=\"&$G4662,$L$6:$AC$6,\"<\"&$G4662+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4662:AC4662,$L$6:$AC$6,\">=\"&$G4662,$L$6:$AC$6,\"<\"&$G4662+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G4662=L$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=M$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=N$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=O$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=P$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=R$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=S$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=T$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=U$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=V$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=W$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=X$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4660","v":"CAPEX Catenary Equipment"},null,2024,null,"FCEV LH2CAPEX Catenary Equipment2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D4671","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4678-1+Input_General!$E$22,$K4678:$AC4678),I4668*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4678-1+Input_General!$F$22,$K4678:$AC4678),I4668*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4678=0,IF(OR(K4678>0,L4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4678=0,IF(OR(L4678>0,M4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4678=0,IF(OR(M4678>0,N4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4678=0,IF(OR(N4678>0,O4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4678=0,IF(OR(O4678>0,P4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4678=0,IF(OR(P4678>0,Q4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4678=0,IF(OR(Q4678>0,R4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4678=0,IF(OR(R4678>0,S4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4678=0,IF(OR(S4678>0,T4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4678=0,IF(OR(T4678>0,U4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4678=0,IF(OR(U4678>0,V4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4678=0,IF(OR(V4678>0,W4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4678=0,IF(OR(W4678>0,X4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4678=0,IF(OR(X4678>0,Y4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4678=0,IF(OR(Y4678>0,Z4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4678=0,IF(OR(Z4678>0,AA4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4678=0,IF(OR(AA4678>0,AB4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4678=0,IF(OR(AB4678>0,AC4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4678-($J4668*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4670","v":"Residual Value Catenary Equipment"},null,2030,null,"FCEV LH2Residual Value Catenary Equipment2030"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D4691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4695-1+Input_General!$E$22,$K4695:$AC4695),I4685*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4695-1+Input_General!$F$22,$K4695:$AC4695),I4685*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4695=0,IF(OR(K4695>0,L4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4695=0,IF(OR(L4695>0,M4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4695=0,IF(OR(M4695>0,N4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4695=0,IF(OR(N4695>0,O4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4695=0,IF(OR(O4695>0,P4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4695=0,IF(OR(P4695>0,Q4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4695=0,IF(OR(Q4695>0,R4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4695=0,IF(OR(R4695>0,S4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4695=0,IF(OR(S4695>0,T4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4695=0,IF(OR(T4695>0,U4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4695=0,IF(OR(U4695>0,V4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4695=0,IF(OR(V4695>0,W4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4695=0,IF(OR(W4695>0,X4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4695=0,IF(OR(X4695>0,Y4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4695=0,IF(OR(Y4695>0,Z4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4695=0,IF(OR(Z4695>0,AA4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4695=0,IF(OR(AA4695>0,AB4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4695=0,IF(OR(AB4695>0,AC4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4695-($J4685*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2027,null,"FCEV LH2Residual Value Replacement Unit Catenary Equipment2027"]
[null,null,{"$f":"Terms!$E$17","v":"Infrastructure"},{"$f":"INDEX('Cockpit Details'!$H$25:$H$31,MATCH(F4704,'Cockpit Details'!$F$25:$F$31,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4704:AC4704,$L$6:$AC$6,\">=\"&$G4704,$L$6:$AC$6,\"<\"&$G4704+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4704:AC4704,$L$6:$AC$6,\">=\"&$G4704,$L$6:$AC$6,\"<\"&$G4704+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G4704=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C700","v":"CAPEX Infrastructure"},null,2026,null,"FCEV LH2CAPEX Infrastructure2026"]
[null,null,{"$f":"C4713","v":"Total Opex"},null,null,{"$f":"C4008","v":"FCEV LH2"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I4728+I4770+I4800+I4840","v":489489.75383019913},956457.46470395813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},"Total Opex",null,2027,null,"FCEV LH2Total Opex2027"]
[null,null,{"$f":"C4723","v":"Total Energy/Fuel OPEX"},null,null,{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I4736+I4746+I4756","v":323418.87868673296},586338.87868673296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},"Total Energy/Fuel OPEX",null,2025,null,"FCEV LH2Total Energy/Fuel OPEX2025"]
[null,null,{"$f":"C4733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4741:AC4741,$L$6:$AC$6,\">=\"&$G4741,$L$6:$AC$6,\"<\"&$G4741+Input_General!$E$22),\"Error\")","v":119385.00000000001},{"$f":"IFERROR(SUMIFS(L4741:AC4741,$L$6:$AC$6,\">=\"&$G4741,$L$6:$AC$6,\"<\"&$G4741+Input_General!$F$22),\"Error\")","v":238770.00000000003},null,{"$f":"IF(L$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(N$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(O$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(P$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(Q$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(R$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(S$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(T$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(U$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(V$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(W$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(X$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(Y$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(Z$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(AA$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(AB$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},{"$f":"IF(AC$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC4011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":23877.000000000004},null,{"$f":"C4008","v":"FCEV LH2"},"Energy/Fuel Cost w/o tax/surcharges",null,2030,null,"FCEV LH2Energy/Fuel Cost w/o tax/surcharges2030"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4748:AC4748,$L$6:$AC$6,\">=\"&$G4748,$L$6:$AC$6,\"<\"&$G4748+Input_General!$E$22),\"Error\")","v":152752.85003867518},{"$f":"IFERROR(SUMIFS(L4748:AC4748,$L$6:$AC$6,\">=\"&$G4748,$L$6:$AC$6,\"<\"&$G4748+Input_General!$F$22),\"Error\")","v":290197.85003867518},null,{"$f":"L4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(L$6,Input_EnergyFuel!$B$34:$V$34,0))","v":0},{"$f":"M4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(M$6,Input_EnergyFuel!$B$34:$V$34,0))","v":0},{"$f":"N4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(N$6,Input_EnergyFuel!$B$34:$V$34,0))","v":0},{"$f":"O4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(O$6,Input_EnergyFuel!$B$34:$V$34,0))","v":0},{"$f":"P4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(P$6,Input_EnergyFuel!$B$34:$V$34,0))","v":35343.914007616921},{"$f":"Q4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(Q$6,Input_EnergyFuel!$B$34:$V$34,0))","v":32522.164431797009},{"$f":"R4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(R$6,Input_EnergyFuel!$B$34:$V$34,0))","v":29908.771599261243},{"$f":"S4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(S$6,Input_EnergyFuel!$B$34:$V$34,0))","v":27489},{"$f":"T4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(T$6,Input_EnergyFuel!$B$34:$V$34,0))","v":27489},{"$f":"U4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(U$6,Input_EnergyFuel!$B$34:$V$34,0))","v":27489},{"$f":"V4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(V$6,Input_EnergyFuel!$B$34:$V$34,0))","v":27489},{"$f":"W4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(W$6,Input_EnergyFuel!$B$34:$V$34,0))","v":27489},{"$f":"X4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(X$6,Input_EnergyFuel!$B$34:$V$34,0))","v":27489},{"$f":"Y4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(Y$6,Input_EnergyFuel!$B$34:$V$34,0))","v":27489},{"$f":"Z4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(Z$6,Input_EnergyFuel!$B$34:$V$34,0))","v":27489},{"$f":"AA4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(AA$6,Input_EnergyFuel!$B$34:$V$34,0))","v":27489},{"$f":"AB4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(AB$6,Input_EnergyFuel!$B$34:$V$34,0))","v":27489},{"$f":"AC4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(AC$6,Input_EnergyFuel!$B$34:$V$34,0))","v":27489},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4743","v":"Energy/Fuel tax&surcharges"},null,2027,null,"FCEV LH2Energy/Fuel tax&surcharges2027"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4760:AC4760,$L$6:$AC$6,\">=\"&$G4760,$L$6:$AC$6,\"<\"&$G4760+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4760:AC4760,$L$6:$AC$6,\">=\"&$G4760,$L$6:$AC$6,\"<\"&$G4760+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IF(L$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(L$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*L4011,0)","v":0},{"$f":"IF(M$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(M$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*M4011,0)","v":0},{"$f":"IF(N$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(N$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*N4011,0)","v":0},{"$f":"IF(O$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(O$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*O4011,0)","v":0},{"$f":"IF(P$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(P$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*P4011,0)","v":0},{"$f":"IF(Q$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Q$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*Q4011,0)","v":0},{"$f":"IF(R$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(R$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*R4011,0)","v":0},{"$f":"IF(S$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(S$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*S4011,0)","v":0},{"$f":"IF(T$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(T$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*T4011,0)","v":0},{"$f":"IF(U$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(U$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*U4011,0)","v":0},{"$f":"IF(V$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(V$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*V4011,0)","v":0},{"$f":"IF(W$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(W$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*W4011,0)","v":0},{"$f":"IF(X$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(X$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*X4011,0)","v":0},{"$f":"IF(Y$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Y$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*Y4011,0)","v":0},{"$f":"IF(Z$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Z$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*Z4011,0)","v":0},{"$f":"IF(AA$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AA$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*AA4011,0)","v":0},{"$f":"IF(AB$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AB$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*AB4011,0)","v":0},{"$f":"IF(AC$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AC$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*AC4011,0)","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4753","v":"AdBlue"},null,2029,null,"FCEV LH2AdBlue2029"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4783:AC4783,$L$6:$AC$6,\">=\"&$G4783,$L$6:$AC$6,\"<\"&$G4783+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4783:AC4783,$L$6:$AC$6,\">=\"&$G4783,$L$6:$AC$6,\"<\"&$G4783+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*L4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*M4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*N4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*O4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*P4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*Q4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*R4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*S4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*T4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*U4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*V4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*W4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*X4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*Y4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*Z4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*AA4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*AB4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*AC4297","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4775","v":"Registration Fee"},null,2030,null,"FCEV LH2Registration Fee2030"]
[null,null,"Maintenance & Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4795","v":"Maintenance & Insurance"},null,0,null,"FCEV LH2Maintenance & Insurance0"]
[null,null,"Truck Maintenance Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4805","v":"Truck Maintenance Cost"},null,0,null,"FCEV LH2Truck Maintenance Cost0"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4818:AC4818,$L$6:$AC$6,\">=\"&$G4818,$L$6:$AC$6,\"<\"&$G4818+Input_General!$E$22),\"Error\")","v":7819.0860419337623},{"$f":"IFERROR(SUMIFS(L4818:AC4818,$L$6:$AC$6,\">=\"&$G4818,$L$6:$AC$6,\"<\"&$G4818+Input_General!$F$22),\"Error\")","v":15638.172083867523},null,{"$f":"IF(L$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},{"$f":"IF(O$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},{"$f":"IF(P$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},{"$f":"IF(Q$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},{"$f":"IF(R$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},{"$f":"IF(S$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},{"$f":"IF(T$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},{"$f":"IF(U$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},{"$f":"IF(V$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},{"$f":"IF(W$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},{"$f":"IF(X$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},{"$f":"IF(Y$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},{"$f":"IF(Z$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},{"$f":"IF(AA$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},{"$f":"IF(AB$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},{"$f":"IF(AC$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1563.8172083867526},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4815","v":"Insurance Cost"},null,2025,null,"FCEV LH2Insurance Cost2025"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4831:AC4831,$L$6:$AC$6,\">=\"&$G4831,$L$6:$AC$6,\"<\"&$G4831+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4831:AC4831,$L$6:$AC$6,\">=\"&$G4831,$L$6:$AC$6,\"<\"&$G4831+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K4831=0,IF($G4831=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),K4831)","v":0},{"$f":"IF(L4831=0,IF($G4831=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),L4831)","v":0},{"$f":"IF(M4831=0,IF($G4831=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),M4831)","v":0},{"$f":"IF(N4831=0,IF($G4831=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),N4831)","v":0},{"$f":"IF(O4831=0,IF($G4831=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),O4831)","v":0},{"$f":"IF(P4831=0,IF($G4831=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),P4831)","v":0},{"$f":"IF(Q4831=0,IF($G4831=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),Q4831)","v":0},{"$f":"IF(R4831=0,IF($G4831=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),R4831)","v":0},{"$f":"IF(S4831=0,IF($G4831=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),S4831)","v":0},{"$f":"IF(T4831=0,IF($G4831=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),T4831)","v":0},{"$f":"IF(U4831=0,IF($G4831=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),U4831)","v":0},{"$f":"IF(V4831=0,IF($G4831=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),V4831)","v":0},{"$f":"IF(W4831=0,IF($G4831=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),W4831)","v":0},{"$f":"IF(X4831=0,IF($G4831=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),X4831)","v":0},{"$f":"IF(Y4831=0,IF($G4831=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),Y4831)","v":0},{"$f":"IF(Z4831=0,IF($G4831=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),Z4831)","v":0},{"$f":"IF(AA4831=0,IF($G4831=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),AA4831)","v":0},{"$f":"IF(AB4831=0,IF($G4831=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),AB4831)","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4825","v":"Infrastructure Maintenance Cost"},null,2028,null,"FCEV LH2Infrastructure Maintenance Cost2028"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4841:AC4841,$L$6:$AC$6,\">=\"&$G4841,$L$6:$AC$6,\"<\"&$G4841+Input_General!$E$22),\"Error\")","v":119000},{"$f":"IFERROR(SUMIFS(L4841:AC4841,$L$6:$AC$6,\">=\"&$G4841,$L$6:$AC$6,\"<\"&$G4841+Input_General!$F$22),\"Error\")","v":238000},null,{"$f":"IF(L$6>=$G4841,L4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G4841,M4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G4841,N4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G4841,O4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G4841,P4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(Q$6>=$G4841,Q4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(R$6>=$G4841,R4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(S$6>=$G4841,S4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(T$6>=$G4841,T4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(U$6>=$G4841,U4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(V$6>=$G4841,V4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(W$6>=$G4841,W4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(X$6>=$G4841,X4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Y$6>=$G4841,Y4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Z$6>=$G4841,Z4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AA$6>=$G4841,AA4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AB$6>=$G4841,AB4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AC$6>=$G4841,AC4011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4835","v":"Road Toll"},null,2028,null,"FCEV LH2Road Toll2028"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2026,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"(I4863+I4873+I4883)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4849","v":"Well to Wheel CO2 Emissions"},null,2026,null,"FCEV LH2Well to Wheel CO2 Emissions2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F4860,Allocations!$R$21:$R$28,0),MATCH(C4860,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L4860:AC4860,$L$6:$AC$6,\">=\"&$G4860,$L$6:$AC$6,\"<\"&$G4860+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4860:AC4860,$L$6:$AC$6,\">=\"&$G4860,$L$6:$AC$6,\"<\"&$G4860+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D4860=0,0,IF(L4027+L4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L4027+L4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(M4027+M4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M4027+M4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(N4027+N4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N4027+N4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(O4027+O4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O4027+O4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(P4027+P4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P4027+P4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(Q4027+Q4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q4027+Q4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(R4027+R4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R4027+R4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(S4027+S4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S4027+S4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(T4027+T4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T4027+T4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(U4027+U4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U4027+U4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(V4027+V4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V4027+V4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(W4027+W4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W4027+W4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(X4027+X4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X4027+X4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(Y4027+Y4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y4027+Y4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(Z4027+Z4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z4027+Z4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(AA4027+AA4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA4027+AA4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(AB4027+AB4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB4027+AB4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(AC4027+AC4037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC4027+AC4037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2023,null,"FCEV LH22023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D4870","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L4875:AC4875,$L$6:$AC$6,\">=\"&$G4875,$L$6:$AC$6,\"<\"&$G4875+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4875:AC4875,$L$6:$AC$6,\">=\"&$G4875,$L$6:$AC$6,\"<\"&$G4875+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D4875=0,0,IF(L4052+L4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L4052+L4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(M4052+M4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M4052+M4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(N4052+N4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N4052+N4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(O4052+O4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O4052+O4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(P4052+P4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P4052+P4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(Q4052+Q4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q4052+Q4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(R4052+R4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R4052+R4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(S4052+S4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S4052+S4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(T4052+T4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T4052+T4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(U4052+U4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U4052+U4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(V4052+V4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V4052+V4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(W4052+W4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W4052+W4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(X4052+X4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X4052+X4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(Y4052+Y4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y4052+Y4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(Z4052+Z4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z4052+Z4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(AA4052+AA4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA4052+AA4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(AB4052+AB4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB4052+AB4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(AC4052+AC4062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC4052+AC4062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2028,null,"FCEV LH22028"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},null,null,{"$f":"G5009","v":0},null,{"$f":"AE5009&AF5009&AH5009","v":"BEV0"}]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D5027","v":0},null,{"$f":"C5008","v":"BEV"},2024,null,null,null,0,{"$f":"IF($D5028=0,0,IF(L$6>=$G5028,IF(L5038=0,$G5028,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2024,null,"BEV2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D5037","v":0},null,{"$f":"C5008","v":"BEV"},2030,null,null,null,0,{"$f":"IF(K5044>0,K5044,IF(L5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L5044>0,L5044,IF(M5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M5044>0,M5044,IF(N5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N5044>0,N5044,IF(O5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O5044>0,O5044,IF(P5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P5044>0,P5044,IF(Q5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q5044>0,Q5044,IF(R5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R5044>0,R5044,IF(S5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S5044>0,S5044,IF(T5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T5044>0,T5044,IF(U5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U5044>0,U5044,IF(V5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V5044>0,V5044,IF(W5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W5044>0,W5044,IF(X5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X5044>0,X5044,IF(Y5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y5044>0,Y5044,IF(Z5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z5044>0,Z5044,IF(AA5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA5044>0,AA5044,IF(AB5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB5044>0,AB5044,IF(AC5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2030,null,"BEV2030"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D5047","v":1},null,{"$f":"C5008","v":"BEV"},2027,null,null,null,0,{"$f":"IF($D5051=0,0,IF(L$6>=$G5051,IF(L5061=0,$G5051,0),0))","v":0},0,0,0,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,null,{"$f":"C5008","v":"BEV"},null,null,2027,null,"BEV2027"]
[null,null,{"$f":"\"Year of original \"&C5067","v":"Year of original FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},null,null,0,null,"BEV0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D5067","v":0},null,{"$f":"C5008","v":"BEV"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2030,null,"BEV2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D5087","v":0},null,{"$f":"C5008","v":"BEV"},2028,null,null,null,0,{"$f":"IF($D5092=0,0,IF(L$6>=$G5092,IF(L5102=0,$G5092,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2028,null,"BEV2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F5097,Allocations!$C$21:$C$28,0),MATCH(C5097,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C5008","v":"BEV"},2023,null,null,null,0,{"$f":"IF(K5097>0,K5097,IF(L5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L5097>0,L5097,IF(M5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M5097>0,M5097,IF(N5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N5097>0,N5097,IF(O5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O5097>0,O5097,IF(P5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P5097>0,P5097,IF(Q5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q5097>0,Q5097,IF(R5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R5097>0,R5097,IF(S5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S5097>0,S5097,IF(T5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T5097>0,T5097,IF(U5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U5097>0,U5097,IF(V5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V5097>0,V5097,IF(W5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W5097>0,W5097,IF(X5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X5097>0,X5097,IF(Y5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y5097>0,Y5097,IF(Z5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z5097>0,Z5097,IF(AA5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA5097>0,AA5097,IF(AB5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB5097>0,AB5097,IF(AC5015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2023,null,"BEV2023"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D5107","v":0},null,{"$f":"C5008","v":"BEV"},2030,null,null,null,0,{"$f":"IF($D5114=0,0,IF(L$6>=$G5114,IF(L5124=0,$G5114,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2030,null,"BEV2030"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D5127","v":0},null,{"$f":"C5008","v":"BEV"},2024,null,null,null,0,{"$f":"IF($D5128=0,0,IF(L$6>=$G5128,IF(L5138=0,$G5128,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2024,null,"BEV2024"]
[null,null,{"$f":"\"Year of replacement \"&C5137","v":"Year of replacement H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},null,null,0,null,"BEV0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D5147","v":0},null,{"$f":"C5008","v":"BEV"},2027,null,null,null,0,{"$f":"IF($D5151=0,0,IF(L$6>=$G5151,IF(L5161=0,$G5151,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2027,null,"BEV2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5167","v":1},null,{"$f":"C5008","v":"BEV"},2027,null,null,null,0,{"$f":"IF($D5171=0,0,IF(L$6>=$G5171,IF(L5181=0,$G5171,0),0))","v":0},0,0,0,2027,2027,2027,2027,2027,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2027,null,"BEV2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5167","v":1},null,{"$f":"C5008","v":"BEV"},2030,null,null,null,0,{"$f":"IF($D5174=0,0,IF(L$6>=$G5174,IF(L5184=0,$G5174,0),0))","v":0},0,0,0,0,0,0,2030,2030,2030,2030,2030,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2030,null,"BEV2030"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5177","v":1},null,{"$f":"C5008","v":"BEV"},2030,null,null,null,0,{"$f":"IF(K5184>0,K5184,IF(L5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L5184>0,L5184,IF(M5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M5184>0,M5184,IF(N5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N5184>0,N5184,IF(O5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O5184>0,O5184,IF(P5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P5184>0,P5184,IF(Q5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q5184>0,Q5184,IF(R5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R5184>0,R5184,IF(S5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S5184>0,S5184,IF(T5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T5184>0,T5184,IF(U5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U5184>0,U5184,IF(V5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V5184>0,V5184,IF(W5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W5184>0,W5184,IF(X5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":2035},{"$f":"IF(X5184>0,X5184,IF(Y5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":2035},{"$f":"IF(Y5184>0,Y5184,IF(Z5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":2035},{"$f":"IF(Z5184>0,Z5184,IF(AA5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":2035},{"$f":"IF(AA5184>0,AA5184,IF(AB5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":2035},{"$f":"IF(AB5184>0,AB5184,IF(AC5022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":2035},null,{"$f":"C5008","v":"BEV"},null,null,2030,null,"BEV2030"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D5197","v":0},null,{"$f":"C5008","v":"BEV"},2026,null,null,null,0,{"$f":"IF(K5200>0,K5200,IF(L5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L5200>0,L5200,IF(M5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M5200>0,M5200,IF(N5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N5200>0,N5200,IF(O5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O5200>0,O5200,IF(P5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P5200>0,P5200,IF(Q5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q5200>0,Q5200,IF(R5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R5200>0,R5200,IF(S5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S5200>0,S5200,IF(T5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T5200>0,T5200,IF(U5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U5200>0,U5200,IF(V5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V5200>0,V5200,IF(W5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W5200>0,W5200,IF(X5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X5200>0,X5200,IF(Y5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y5200>0,Y5200,IF(Z5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z5200>0,Z5200,IF(AA5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA5200>0,AA5200,IF(AB5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB5200>0,AB5200,IF(AC5040>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2026,null,"BEV2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D5217","v":0},null,{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D5219=0,0,IF(L$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L5099=0,L5089,L5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(M$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M5099=0,M5089,M5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(N$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N5099=0,N5089,N5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(O$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O5099=0,O5089,O5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(P$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P5099=0,P5089,P5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(Q$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q5099=0,Q5089,Q5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(R$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R5099=0,R5089,R5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(S$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S5099=0,S5089,S5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(T$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T5099=0,T5089,T5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(U$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U5099=0,U5089,U5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(V$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V5099=0,V5089,V5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(W$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W5099=0,W5089,W5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(X$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X5099=0,X5089,X5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(Y$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y5099=0,Y5089,Y5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(Z$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z5099=0,Z5089,Z5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(AA$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA5099=0,AA5089,AA5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(AB$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB5099=0,AB5089,AB5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(AC$6>=$G5219,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC5099=0,AC5089,AC5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2025,null,"BEV2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D5217","v":0},null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D5222=0,0,IF(L$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L5102=0,L5092,L5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(M$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M5102=0,M5092,M5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(N$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N5102=0,N5092,N5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(O$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O5102=0,O5092,O5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(P$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P5102=0,P5092,P5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(Q$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q5102=0,Q5092,Q5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(R$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R5102=0,R5092,R5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(S$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S5102=0,S5092,S5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(T$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T5102=0,T5092,T5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(U$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U5102=0,U5092,U5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(V$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V5102=0,V5092,V5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(W$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W5102=0,W5092,W5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(X$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X5102=0,X5092,X5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(Y$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y5102=0,Y5092,Y5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(Z$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z5102=0,Z5092,Z5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(AA$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA5102=0,AA5092,AA5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(AB$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB5102=0,AB5092,AB5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(AC$6>=$G5222,'Input_4x2_Trac 330kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC5102=0,AC5092,AC5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2028,null,"BEV2028"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L5242:AC5242,$L$6:$AC$6,\">=\"&$G5242,$L$6:$AC$6,\"<\"&$G5242+Input_General!$E$22),\"Error\")","v":11643014.414843008},{"$f":"IFERROR(SUMIFS(L5242:AC5242,$L$6:$AC$6,\">=\"&$G5242,$L$6:$AC$6,\"<\"&$G5242+Input_General!$F$22),\"Error\")","v":23547664.758190647},null,{"$f":"IF(L$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-L5222-L5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*L5011,0)","v":0},{"$f":"IF(M$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-M5222-M5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*M5011,0)","v":0},{"$f":"IF(N$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-N5222-N5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*N5011,0)","v":0},{"$f":"IF(O$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-O5222-O5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*O5011,0)","v":0},{"$f":"IF(P$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-P5222-P5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*P5011,0)","v":0},{"$f":"IF(Q$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Q5222-Q5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Q5011,0)","v":2328602.8829686018},{"$f":"IF(R$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-R5222-R5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*R5011,0)","v":2328602.8829686018},{"$f":"IF(S$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-S5222-S5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*S5011,0)","v":2328602.8829686018},{"$f":"IF(T$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-T5222-T5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*T5011,0)","v":2328602.8829686018},{"$f":"IF(U$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-U5222-U5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*U5011,0)","v":2328602.8829686018},{"$f":"IF(V$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-V5222-V5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*V5011,0)","v":2380930.0686695278},{"$f":"IF(W$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-W5222-W5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*W5011,0)","v":2380930.0686695278},{"$f":"IF(X$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-X5222-X5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*X5011,0)","v":2380930.0686695278},{"$f":"IF(Y$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Y5222-Y5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Y5011,0)","v":2380930.0686695278},{"$f":"IF(Z$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Z5222-Z5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Z5011,0)","v":2380930.0686695278},{"$f":"IF(AA$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AA5222-AA5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AA5011,0)","v":2380930.0686695278},{"$f":"IF(AB$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AB5222-AB5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AB5011,0)","v":2380930.0686695278},{"$f":"IF(AC$6>=$G5242,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AC5222-AC5232)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AC5011,0)","v":2380930.0686695278},null,{"$f":"C5008","v":"BEV"},{"$f":"C5236","v":"tonne-kilometre"},null,2028,null,"BEVtonne-kilometre2028"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C5008","v":"BEV"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I5261+I5715","v":842182.97648603702},1485302.5957392473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5248","v":"TCO"},null,2024,null,"BEVTCO2024"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I5275-I5285","v":286185.21902857139},462845.95176914282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},"Total CAPEX reduced by Residual Value",null,2028,null,"BEVTotal CAPEX reduced by Residual Value2028"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C5008","v":"BEV"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"I5323","v":53115.734466666683},55704.165408888904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},"Total Residual Value",null,2026,null,"BEVTotal Residual Value2026"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C5008","v":"BEV"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5296:AC5296,$L$6:$AC$6,\">=\"&$G5296,$L$6:$AC$6,\"<\"&$G5296+Input_General!$E$22),\"Error\")","v":317027.59514412697},{"$f":"IFERROR(SUMIFS(L5296:AC5296,$L$6:$AC$6,\">=\"&$G5296,$L$6:$AC$6,\"<\"&$G5296+Input_General!$F$22),\"Error\")","v":317027.59514412697},null,{"$f":"L5306+L5339+L5380+L5421+L5462+L5503+L5544+L5585+L5626+L5667","v":0},0,0,0,0,0,317027.59514412697,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},"Total original cost of vehicle at purchase",null,2029,null,"BEVTotal original cost of vehicle at purchase2029"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5305:AC5305,$L$6:$AC$6,\">=\"&$G5305,$L$6:$AC$6,\"<\"&$G5305+Input_General!$E$22),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(SUMIFS(L5305:AC5305,$L$6:$AC$6,\">=\"&$G5305,$L$6:$AC$6,\"<\"&$G5305+Input_General!$F$22),\"Error\")","v":62999.999999999993},null,{"$f":"IFERROR(IF($G5305=L$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=M$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=N$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=O$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=P$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(IF($G5305=R$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=S$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=T$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=U$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=V$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=W$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=X$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5299","v":"CAPEX Truck without Powertrain"},null,2028,null,"BEVCAPEX Truck without Powertrain2028"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},null,null,0,null,"BEV0"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I5350,I5370,I5391,I5411,I5432,I5452,I5473,I5493,I5514,I5534,I5555,I5575,I5596,I5616,I5637,I5657,I5678,I5698)","v":25146.538165079364},38167.71061587298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},"Residual Value of Powertrain",null,2030,null,"BEVResidual Value of Powertrain2030"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$8","v":"Residual Value Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5342","v":"Residual Value Diesel Drivetrain"},null,0,null,"BEVResidual Value Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F5353,Allocations!$C$21:$C$28,0),MATCH(C5353,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5353:AC5353,$L$6:$AC$6,\">=\"&$G5353,$L$6:$AC$6,\"<\"&$G5353+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5353:AC5353,$L$6:$AC$6,\">=\"&$G5353,$L$6:$AC$6,\"<\"&$G5333+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L5353=\"x\",\"x\",\nIF(L5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(M5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M5353=\"x\",\"x\",\nIF(M5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(N5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N5353=\"x\",\"x\",\nIF(N5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(O5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O5353=\"x\",\"x\",\nIF(O5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(P5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P5353=\"x\",\"x\",\nIF(P5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Q5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q5353=\"x\",\"x\",\nIF(Q5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(R5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R5353=\"x\",\"x\",\nIF(R5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(S5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S5353=\"x\",\"x\",\nIF(S5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(T5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T5353=\"x\",\"x\",\nIF(T5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(U5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U5353=\"x\",\"x\",\nIF(U5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(V5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V5353=\"x\",\"x\",\nIF(V5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(W5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W5353=\"x\",\"x\",\nIF(W5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(X5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X5353=\"x\",\"x\",\nIF(X5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Y5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y5353=\"x\",\"x\",\nIF(Y5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(Z5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z5353=\"x\",\"x\",\nIF(Z5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AA5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA5353=\"x\",\"x\",\nIF(AA5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AB5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB5353=\"x\",\"x\",\nIF(AB5353=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$15:$V$15,0))*\nIF(AC5015>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2023,null,"BEVCAPEX Replacement Unit Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D5363","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5365-1+Input_General!$E$22,$K5365:$AC5365),I5355*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5365-1+Input_General!$F$22,$K5365:$AC5365),I5355*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5365=0,IF(OR(K5365>0,L5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5365=0,IF(OR(L5365>0,M5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5365=0,IF(OR(M5365>0,N5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5365=0,IF(OR(N5365>0,O5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5365=0,IF(OR(O5365>0,P5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5365=0,IF(OR(P5365>0,Q5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5365=0,IF(OR(Q5365>0,R5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5365=0,IF(OR(R5365>0,S5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5365=0,IF(OR(S5365>0,T5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5365=0,IF(OR(T5365>0,U5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5365=0,IF(OR(U5365>0,V5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5365=0,IF(OR(V5365>0,W5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5365=0,IF(OR(W5365>0,X5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5365=0,IF(OR(X5365>0,Y5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5365=0,IF(OR(Y5365>0,Z5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5365=0,IF(OR(Z5365>0,AA5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5365=0,IF(OR(AA5365>0,AB5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5365=0,IF(OR(AB5365>0,AC5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5365-($J5355*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2025,null,"BEVResidual Value Replacement Unit Diesel Drivetrain2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D5374","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5375:AC5375,$L$6:$AC$6,\">=\"&$G5375,$L$6:$AC$6,\"<\"&$G5375+Input_General!$E$22),\"Error\")","v":37040.78571428571},{"$f":"IFERROR(SUMIFS(L5375:AC5375,$L$6:$AC$6,\">=\"&$G5375,$L$6:$AC$6,\"<\"&$G5375+Input_General!$F$22),\"Error\")","v":37040.78571428571},null,{"$f":"IFERROR(IF($G5375=L$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=M$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":37040.78571428571},{"$f":"IFERROR(IF($G5375=N$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=O$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=P$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=R$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=S$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=T$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=U$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=V$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=W$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=X$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5373","v":"CAPEX E-Drive"},null,2024,null,"BEVCAPEX E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D5394","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5396:AC5396,$L$6:$AC$6,\">=\"&$G5396,$L$6:$AC$6,\"<\"&$G5376+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5396:AC5396,$L$6:$AC$6,\">=\"&$G5396,$L$6:$AC$6,\"<\"&$G5376+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L5396=\"x\",\"x\",\nIF(L5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(M5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M5396=\"x\",\"x\",\nIF(M5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(N5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N5396=\"x\",\"x\",\nIF(N5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(O5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O5396=\"x\",\"x\",\nIF(O5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(P5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P5396=\"x\",\"x\",\nIF(P5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Q5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q5396=\"x\",\"x\",\nIF(Q5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(R5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R5396=\"x\",\"x\",\nIF(R5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(S5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S5396=\"x\",\"x\",\nIF(S5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(T5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T5396=\"x\",\"x\",\nIF(T5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(U5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U5396=\"x\",\"x\",\nIF(U5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(V5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V5396=\"x\",\"x\",\nIF(V5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(W5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W5396=\"x\",\"x\",\nIF(W5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(X5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X5396=\"x\",\"x\",\nIF(X5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Y5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y5396=\"x\",\"x\",\nIF(Y5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Z5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z5396=\"x\",\"x\",\nIF(Z5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AA5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA5396=\"x\",\"x\",\nIF(AA5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AB5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB5396=\"x\",\"x\",\nIF(AB5396=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AC5017>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5393","v":"CAPEX Replacement Unit E-Drive"},null,2025,null,"BEVCAPEX Replacement Unit E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D5394","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5397:AC5397,$L$6:$AC$6,\">=\"&$G5397,$L$6:$AC$6,\"<\"&$G5377+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5397:AC5397,$L$6:$AC$6,\">=\"&$G5397,$L$6:$AC$6,\"<\"&$G5377+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L5397=\"x\",\"x\",\nIF(L5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(M5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M5397=\"x\",\"x\",\nIF(M5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(N5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N5397=\"x\",\"x\",\nIF(N5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(O5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O5397=\"x\",\"x\",\nIF(O5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(P5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P5397=\"x\",\"x\",\nIF(P5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Q5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q5397=\"x\",\"x\",\nIF(Q5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(R5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R5397=\"x\",\"x\",\nIF(R5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(S5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S5397=\"x\",\"x\",\nIF(S5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(T5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T5397=\"x\",\"x\",\nIF(T5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(U5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U5397=\"x\",\"x\",\nIF(U5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(V5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V5397=\"x\",\"x\",\nIF(V5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(W5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W5397=\"x\",\"x\",\nIF(W5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(X5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X5397=\"x\",\"x\",\nIF(X5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Y5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y5397=\"x\",\"x\",\nIF(Y5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(Z5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z5397=\"x\",\"x\",\nIF(Z5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AA5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA5397=\"x\",\"x\",\nIF(AA5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AB5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB5397=\"x\",\"x\",\nIF(AB5397=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$32:$V$32,0))*\nIF(AC5018>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5393","v":"CAPEX Replacement Unit E-Drive"},null,2026,null,"BEVCAPEX Replacement Unit E-Drive2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D5415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5419:AC5419,$L$6:$AC$6,\">=\"&$G5419,$L$6:$AC$6,\"<\"&$G5419+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5419:AC5419,$L$6:$AC$6,\">=\"&$G5419,$L$6:$AC$6,\"<\"&$G5419+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G5419=L$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=M$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=N$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=O$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=P$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=R$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=S$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=T$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=U$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=V$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=W$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=X$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5414","v":"CAPEX FC Stack"},null,2027,null,"BEVCAPEX FC Stack2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D5425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5432-1+Input_General!$E$22,$K5432:$AC5432),I5422*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5432-1+Input_General!$F$22,$K5432:$AC5432),I5422*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5432=0,IF(OR(K5432>0,L5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5432=0,IF(OR(L5432>0,M5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5432=0,IF(OR(M5432>0,N5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5432=0,IF(OR(N5432>0,O5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5432=0,IF(OR(O5432>0,P5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5432=0,IF(OR(P5432>0,Q5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5432=0,IF(OR(Q5432>0,R5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5432=0,IF(OR(R5432>0,S5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5432=0,IF(OR(S5432>0,T5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5432=0,IF(OR(T5432>0,U5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5432=0,IF(OR(U5432>0,V5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5432=0,IF(OR(V5432>0,W5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5432=0,IF(OR(W5432>0,X5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5432=0,IF(OR(X5432>0,Y5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5432=0,IF(OR(Y5432>0,Z5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5432=0,IF(OR(Z5432>0,AA5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5432=0,IF(OR(AA5432>0,AB5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5432=0,IF(OR(AB5432>0,AC5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5432-($J5422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5424","v":"Residual Value FC Stack"},null,2030,null,"BEVResidual Value FC Stack2030"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D5435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5442:AC5442,$L$6:$AC$6,\">=\"&$G5442,$L$6:$AC$6,\"<\"&$G5422+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5442:AC5442,$L$6:$AC$6,\">=\"&$G5442,$L$6:$AC$6,\"<\"&$G5422+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L5442=\"x\",\"x\",\nIF(L5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(M5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M5442=\"x\",\"x\",\nIF(M5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(N5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N5442=\"x\",\"x\",\nIF(N5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(O5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O5442=\"x\",\"x\",\nIF(O5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(P5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P5442=\"x\",\"x\",\nIF(P5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Q5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q5442=\"x\",\"x\",\nIF(Q5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(R5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R5442=\"x\",\"x\",\nIF(R5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(S5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S5442=\"x\",\"x\",\nIF(S5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(T5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T5442=\"x\",\"x\",\nIF(T5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(U5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U5442=\"x\",\"x\",\nIF(U5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(V5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V5442=\"x\",\"x\",\nIF(V5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(W5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W5442=\"x\",\"x\",\nIF(W5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(X5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X5442=\"x\",\"x\",\nIF(X5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Y5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y5442=\"x\",\"x\",\nIF(Y5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(Z5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z5442=\"x\",\"x\",\nIF(Z5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AA5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA5442=\"x\",\"x\",\nIF(AA5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AB5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB5442=\"x\",\"x\",\nIF(AB5442=0,(\nINDEX('Input_4x2_Trac 330kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$49:$V$49,0))*\nIF(AC5022>INDEX('Input_4x2_Trac 330kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Trac 330kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5434","v":"CAPEX Replacement Unit FC Stack"},null,2030,null,"BEVCAPEX Replacement Unit FC Stack2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D5456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5458:AC5458,$L$6:$AC$6,\">=\"&$G5458,$L$6:$AC$6,\"<\"&$G5458+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5458:AC5458,$L$6:$AC$6,\">=\"&$G5458,$L$6:$AC$6,\"<\"&$G5458+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G5458=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5458,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5455","v":"CAPEX Small Battery"},null,2025,null,"BEVCAPEX Small Battery2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D5456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5461:AC5461,$L$6:$AC$6,\">=\"&$G5461,$L$6:$AC$6,\"<\"&$G5461+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5461:AC5461,$L$6:$AC$6,\">=\"&$G5461,$L$6:$AC$6,\"<\"&$G5461+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G5461=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*$D5461,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5455","v":"CAPEX Small Battery"},null,2028,null,"BEVCAPEX Small Battery2028"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$11","v":"CAPEX Replacement Unit Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5475","v":"CAPEX Replacement Unit Small Battery"},null,0,null,"BEVCAPEX Replacement Unit Small Battery0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$12","v":"CAPEX H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5496","v":"CAPEX H2 Tank 350 bar"},null,0,null,"BEVCAPEX H2 Tank 350 bar0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D5497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5498:AC5498,$L$6:$AC$6,\">=\"&$G5498,$L$6:$AC$6,\"<\"&$G5498+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5498:AC5498,$L$6:$AC$6,\">=\"&$G5498,$L$6:$AC$6,\"<\"&$G5498+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G5498=L$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=M$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=N$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=O$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=P$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=R$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=S$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=T$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=U$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=V$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=W$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=X$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5496","v":"CAPEX H2 Tank 350 bar"},null,2024,null,"BEVCAPEX H2 Tank 350 bar2024"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D5517","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5522:AC5522,$L$6:$AC$6,\">=\"&$G5522,$L$6:$AC$6,\"<\"&$G5502+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5522:AC5522,$L$6:$AC$6,\">=\"&$G5522,$L$6:$AC$6,\"<\"&$G5502+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L5522=\"x\",\"x\",IF(L5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(M5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M5522=\"x\",\"x\",IF(M5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(N5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N5522=\"x\",\"x\",IF(N5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(O5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O5522=\"x\",\"x\",IF(O5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(P5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P5522=\"x\",\"x\",IF(P5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(Q5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q5522=\"x\",\"x\",IF(Q5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(R5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R5522=\"x\",\"x\",IF(R5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(S5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S5522=\"x\",\"x\",IF(S5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(T5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T5522=\"x\",\"x\",IF(T5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(U5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U5522=\"x\",\"x\",IF(U5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(V5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V5522=\"x\",\"x\",IF(V5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(W5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W5522=\"x\",\"x\",IF(W5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(X5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X5522=\"x\",\"x\",IF(X5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(Y5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y5522=\"x\",\"x\",IF(Y5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(Z5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z5522=\"x\",\"x\",IF(Z5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(AA5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA5522=\"x\",\"x\",IF(AA5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(AB5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB5522=\"x\",\"x\",IF(AB5522=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5522*IF(AC5020>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5516","v":"CAPEX Replacement Unit H2 Tank 350 bar"},null,2028,null,"BEVCAPEX Replacement Unit H2 Tank 350 bar2028"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D5527","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5533-1+Input_General!$E$22,$K5533:$AC5533),I5523*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5533-1+Input_General!$F$22,$K5533:$AC5533),I5523*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5533=0,IF(OR(K5533>0,L5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5533=0,IF(OR(L5533>0,M5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5533=0,IF(OR(M5533>0,N5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5533=0,IF(OR(N5533>0,O5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5533=0,IF(OR(O5533>0,P5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5533=0,IF(OR(P5533>0,Q5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5533=0,IF(OR(Q5533>0,R5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5533=0,IF(OR(R5533>0,S5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5533=0,IF(OR(S5533>0,T5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5533=0,IF(OR(T5533>0,U5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5533=0,IF(OR(U5533>0,V5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5533=0,IF(OR(V5533>0,W5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5533=0,IF(OR(W5533>0,X5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5533=0,IF(OR(X5533>0,Y5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5533=0,IF(OR(Y5533>0,Z5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5533=0,IF(OR(Z5533>0,AA5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5533=0,IF(OR(AA5533>0,AB5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5533=0,IF(OR(AB5533>0,AC5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5533-($J5523*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5526","v":"Residual Value Replacement Unit H2 Tank 350 bar"},null,2029,null,"BEVResidual Value Replacement Unit H2 Tank 350 bar2029"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D5538","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5544:AC5544,$L$6:$AC$6,\">=\"&$G5544,$L$6:$AC$6,\"<\"&$G5544+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5544:AC5544,$L$6:$AC$6,\">=\"&$G5544,$L$6:$AC$6,\"<\"&$G5544+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G5544=L$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=M$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=N$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=O$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=P$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=R$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=S$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=T$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=U$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=V$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=W$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=X$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5537","v":"CAPEX H2 Tank 700 bar"},null,2029,null,"BEVCAPEX H2 Tank 700 bar2029"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D5548","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5552-1+Input_General!$E$22,$K5552:$AC5552),I5542*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5552-1+Input_General!$F$22,$K5552:$AC5552),I5542*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5552=0,IF(OR(K5552>0,L5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5552=0,IF(OR(L5552>0,M5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5552=0,IF(OR(M5552>0,N5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5552=0,IF(OR(N5552>0,O5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5552=0,IF(OR(O5552>0,P5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5552=0,IF(OR(P5552>0,Q5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5552=0,IF(OR(Q5552>0,R5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5552=0,IF(OR(R5552>0,S5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5552=0,IF(OR(S5552>0,T5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5552=0,IF(OR(T5552>0,U5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5552=0,IF(OR(U5552>0,V5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5552=0,IF(OR(V5552>0,W5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5552=0,IF(OR(W5552>0,X5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5552=0,IF(OR(X5552>0,Y5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5552=0,IF(OR(Y5552>0,Z5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5552=0,IF(OR(Z5552>0,AA5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5552=0,IF(OR(AA5552>0,AB5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5552=0,IF(OR(AB5552>0,AC5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5552-($J5542*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5547","v":"Residual Value H2 Tank 700 bar"},null,2027,null,"BEVResidual Value H2 Tank 700 bar2027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},null,null,{"$f":"G5566","v":0},null,{"$f":"AE5566&AF5566&AH5566","v":"BEV0"}]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D5568","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5575-1+Input_General!$E$22,$K5575:$AC5575),I5565*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5575-1+Input_General!$F$22,$K5575:$AC5575),I5565*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5575=0,IF(OR(K5575>0,L5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5575=0,IF(OR(L5575>0,M5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5575=0,IF(OR(M5575>0,N5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5575=0,IF(OR(N5575>0,O5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5575=0,IF(OR(O5575>0,P5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5575=0,IF(OR(P5575>0,Q5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5575=0,IF(OR(Q5575>0,R5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5575=0,IF(OR(R5575>0,S5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5575=0,IF(OR(S5575>0,T5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5575=0,IF(OR(T5575>0,U5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5575=0,IF(OR(U5575>0,V5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5575=0,IF(OR(V5575>0,W5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5575=0,IF(OR(W5575>0,X5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5575=0,IF(OR(X5575>0,Y5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5575=0,IF(OR(Y5575>0,Z5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5575=0,IF(OR(Z5575>0,AA5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5575=0,IF(OR(AA5575>0,AB5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5575=0,IF(OR(AB5575>0,AC5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5575-($J5565*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5567","v":"Residual Value Replacement Unit H2 Tank 700 bar"},null,2030,null,"BEVResidual Value Replacement Unit H2 Tank 700 bar2030"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$14","v":"Residual Value H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5588","v":"Residual Value H2 Tank LH2"},null,0,null,"BEVResidual Value H2 Tank LH20"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$14","v":"CAPEX Replacement Unit H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,0,null,"BEVCAPEX Replacement Unit H2 Tank LH20"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D5609","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5614-1+Input_General!$E$22,$K5614:$AC5614),I5604*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5614-1+Input_General!$F$22,$K5614:$AC5614),I5604*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5614=0,IF(OR(K5614>0,L5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5614=0,IF(OR(L5614>0,M5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5614=0,IF(OR(M5614>0,N5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5614=0,IF(OR(N5614>0,O5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5614=0,IF(OR(O5614>0,P5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5614=0,IF(OR(P5614>0,Q5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5614=0,IF(OR(Q5614>0,R5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5614=0,IF(OR(R5614>0,S5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5614=0,IF(OR(S5614>0,T5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5614=0,IF(OR(T5614>0,U5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5614=0,IF(OR(U5614>0,V5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5614=0,IF(OR(V5614>0,W5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5614=0,IF(OR(W5614>0,X5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5614=0,IF(OR(X5614>0,Y5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5614=0,IF(OR(Y5614>0,Z5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5614=0,IF(OR(Z5614>0,AA5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5614=0,IF(OR(AA5614>0,AB5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5614=0,IF(OR(AB5614>0,AC5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5614-($J5604*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5608","v":"Residual Value Replacement Unit H2 Tank LH2"},null,2028,null,"BEVResidual Value Replacement Unit H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5630","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5633-1+Input_General!$E$22,$K5633:$AC5633),I5623*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":33140.009466666685},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5633-1+Input_General!$F$22,$K5633:$AC5633),I5623*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":33140.009466666685},0,{"$f":"IF(K5633=0,IF(OR(K5633>0,L5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5633=0,IF(OR(L5633>0,M5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5633=0,IF(OR(M5633>0,N5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5633=0,IF(OR(N5633>0,O5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011)))","v":271748.07762666681},{"$f":"IF(O5633=0,IF(OR(O5633>0,P5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011)))","v":212096.06058666678},{"$f":"IF(P5633=0,IF(OR(P5633>0,Q5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011)))","v":152444.04354666674},{"$f":"IF(Q5633=0,IF(OR(Q5633>0,R5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011)))","v":92792.026506666705},{"$f":"IF(R5633=0,IF(OR(R5633>0,S5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011)))","v":33140.009466666677},{"$f":"IF(S5633=0,IF(OR(S5633>0,T5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011)))","v":0.01},{"$f":"IF(T5633=0,IF(OR(T5633>0,U5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011)))","v":0.01},{"$f":"IF(U5633=0,IF(OR(U5633>0,V5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011)))","v":0.01},{"$f":"IF(V5633=0,IF(OR(V5633>0,W5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011)))","v":0.01},{"$f":"IF(W5633=0,IF(OR(W5633>0,X5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011)))","v":0.01},{"$f":"IF(X5633=0,IF(OR(X5633>0,Y5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011)))","v":0.01},{"$f":"IF(Y5633=0,IF(OR(Y5633>0,Z5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011)))","v":0.01},{"$f":"IF(Z5633=0,IF(OR(Z5633>0,AA5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011)))","v":0.01},{"$f":"IF(AA5633=0,IF(OR(AA5633>0,AB5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011)))","v":0.01},{"$f":"IF(AB5633=0,IF(OR(AB5633>0,AC5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5633-($J5623*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011)))","v":0.01},null,{"$f":"C5008","v":"BEV"},{"$f":"C5629","v":"Residual Value Large Battery"},null,2026,null,"BEVResidual Value Large Battery2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5630","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5636-1+Input_General!$E$22,$K5636:$AC5636),I5626*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":23489.654371555596},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5636-1+Input_General!$F$22,$K5636:$AC5636),I5626*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":23489.654371555556},0,{"$f":"IF(K5636=0,IF(OR(K5636>0,L5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5636=0,IF(OR(L5636>0,M5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5636=0,IF(OR(M5636>0,N5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5636=0,IF(OR(N5636>0,O5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5636=0,IF(OR(O5636>0,P5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5636=0,IF(OR(P5636>0,Q5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5636=0,IF(OR(Q5636>0,R5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011)))","v":192615.16584675555},{"$f":"IF(R5636=0,IF(OR(R5636>0,S5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011)))","v":150333.78797795557},{"$f":"IF(S5636=0,IF(OR(S5636>0,T5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011)))","v":108052.41010915558},{"$f":"IF(T5636=0,IF(OR(T5636>0,U5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011)))","v":65771.032240355591},{"$f":"IF(U5636=0,IF(OR(U5636>0,V5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011)))","v":23489.654371555596},{"$f":"IF(V5636=0,IF(OR(V5636>0,W5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011)))","v":0.01},{"$f":"IF(W5636=0,IF(OR(W5636>0,X5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011)))","v":0.01},{"$f":"IF(X5636=0,IF(OR(X5636>0,Y5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011)))","v":0.01},{"$f":"IF(Y5636=0,IF(OR(Y5636>0,Z5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011)))","v":0.01},{"$f":"IF(Z5636=0,IF(OR(Z5636>0,AA5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011)))","v":0.01},{"$f":"IF(AA5636=0,IF(OR(AA5636>0,AB5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011)))","v":0.01},{"$f":"IF(AB5636=0,IF(OR(AB5636>0,AC5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5636-($J5626*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011)))","v":0.01},null,{"$f":"C5008","v":"BEV"},{"$f":"C5629","v":"Residual Value Large Battery"},null,2029,null,"BEVResidual Value Large Battery2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5650","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5652-1+Input_General!$E$22,$K5652:$AC5652),I5642*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5652-1+Input_General!$F$22,$K5652:$AC5652),I5642*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":19083.745582222167},0,{"$f":"IF(K5652=0,IF(OR(K5652>0,L5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5652=0,IF(OR(L5652>0,M5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5652=0,IF(OR(M5652>0,N5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5652=0,IF(OR(N5652>0,O5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5652=0,IF(OR(O5652>0,P5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5652=0,IF(OR(P5652>0,Q5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5652=0,IF(OR(Q5652>0,R5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5652=0,IF(OR(R5652>0,S5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011)))","v":156486.71377422221},{"$f":"IF(S5652=0,IF(OR(S5652>0,T5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011)))","v":122135.9717262222},{"$f":"IF(T5652=0,IF(OR(T5652>0,U5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011)))","v":87785.229678222182},{"$f":"IF(U5652=0,IF(OR(U5652>0,V5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011)))","v":53434.487630222175},{"$f":"IF(V5652=0,IF(OR(V5652>0,W5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011)))","v":19083.745582222167},{"$f":"IF(W5652=0,IF(OR(W5652>0,X5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011)))","v":0.01},{"$f":"IF(X5652=0,IF(OR(X5652>0,Y5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011)))","v":0.01},{"$f":"IF(Y5652=0,IF(OR(Y5652>0,Z5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011)))","v":0.01},{"$f":"IF(Z5652=0,IF(OR(Z5652>0,AA5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011)))","v":0.01},{"$f":"IF(AA5652=0,IF(OR(AA5652>0,AB5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011)))","v":0.01},{"$f":"IF(AB5652=0,IF(OR(AB5652>0,AC5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5652-($J5642*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011)))","v":0.01},null,{"$f":"C5008","v":"BEV"},{"$f":"C5649","v":"Residual Value Replacement Unit Large Battery"},null,2025,null,"BEVResidual Value Replacement Unit Large Battery2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F5671,Allocations!$C$21:$C$28,0),MATCH($C5671,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5671-1+Input_General!$E$22,$K5671:$AC5671),I5661*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5671-1+Input_General!$F$22,$K5671:$AC5671),I5661*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5671=0,IF(OR(K5671>0,L5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5671=0,IF(OR(L5671>0,M5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5671=0,IF(OR(M5671>0,N5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5671=0,IF(OR(N5671>0,O5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5671=0,IF(OR(O5671>0,P5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5671=0,IF(OR(P5671>0,Q5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5671=0,IF(OR(Q5671>0,R5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5671=0,IF(OR(R5671>0,S5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5671=0,IF(OR(S5671>0,T5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5671=0,IF(OR(T5671>0,U5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5671=0,IF(OR(U5671>0,V5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5671=0,IF(OR(V5671>0,W5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5671=0,IF(OR(W5671>0,X5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5671=0,IF(OR(X5671>0,Y5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5671=0,IF(OR(Y5671>0,Z5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5671=0,IF(OR(Z5671>0,AA5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5671=0,IF(OR(AA5671>0,AB5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5671=0,IF(OR(AB5671>0,AC5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5671-($J5661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5670","v":"Residual Value Catenary Equipment"},null,2023,null,"BEVResidual Value Catenary Equipment2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D5671","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5675-1+Input_General!$E$22,$K5675:$AC5675),I5665*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5675-1+Input_General!$F$22,$K5675:$AC5675),I5665*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5675=0,IF(OR(K5675>0,L5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5675=0,IF(OR(L5675>0,M5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5675=0,IF(OR(M5675>0,N5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5675=0,IF(OR(N5675>0,O5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5675=0,IF(OR(O5675>0,P5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5675=0,IF(OR(P5675>0,Q5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5675=0,IF(OR(Q5675>0,R5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5675=0,IF(OR(R5675>0,S5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5675=0,IF(OR(S5675>0,T5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5675=0,IF(OR(T5675>0,U5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5675=0,IF(OR(U5675>0,V5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5675=0,IF(OR(V5675>0,W5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5675=0,IF(OR(W5675>0,X5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5675=0,IF(OR(X5675>0,Y5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5675=0,IF(OR(Y5675>0,Z5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5675=0,IF(OR(Z5675>0,AA5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5675=0,IF(OR(AA5675>0,AB5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5675=0,IF(OR(AB5675>0,AC5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5675-($J5665*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5670","v":"Residual Value Catenary Equipment"},null,2027,null,"BEVResidual Value Catenary Equipment2027"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D5691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5693-1+Input_General!$E$22,$K5693:$AC5693),I5683*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5693-1+Input_General!$F$22,$K5693:$AC5693),I5683*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5693=0,IF(OR(K5693>0,L5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5693=0,IF(OR(L5693>0,M5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5693=0,IF(OR(M5693>0,N5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5693=0,IF(OR(N5693>0,O5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5693=0,IF(OR(O5693>0,P5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5693=0,IF(OR(P5693>0,Q5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5693=0,IF(OR(Q5693>0,R5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5693=0,IF(OR(R5693>0,S5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5693=0,IF(OR(S5693>0,T5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5693=0,IF(OR(T5693>0,U5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5693=0,IF(OR(U5693>0,V5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5693=0,IF(OR(V5693>0,W5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5693=0,IF(OR(W5693>0,X5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5693=0,IF(OR(X5693>0,Y5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5693=0,IF(OR(Y5693>0,Z5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5693=0,IF(OR(Z5693>0,AA5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5693=0,IF(OR(AA5693>0,AB5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5693=0,IF(OR(AB5693>0,AC5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5693-($J5683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2025,null,"BEVResidual Value Replacement Unit Catenary Equipment2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D5691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5698-1+Input_General!$E$22,$K5698:$AC5698),I5688*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5698-1+Input_General!$F$22,$K5698:$AC5698),I5688*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5698=0,IF(OR(K5698>0,L5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5698=0,IF(OR(L5698>0,M5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5698=0,IF(OR(M5698>0,N5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5698=0,IF(OR(N5698>0,O5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5698=0,IF(OR(O5698>0,P5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5698=0,IF(OR(P5698>0,Q5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5698=0,IF(OR(Q5698>0,R5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5698=0,IF(OR(R5698>0,S5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5698=0,IF(OR(S5698>0,T5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5698=0,IF(OR(T5698>0,U5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5698=0,IF(OR(U5698>0,V5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5698=0,IF(OR(V5698>0,W5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5698=0,IF(OR(W5698>0,X5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5698=0,IF(OR(X5698>0,Y5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5698=0,IF(OR(Y5698>0,Z5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5698=0,IF(OR(Z5698>0,AA5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5698=0,IF(OR(AA5698>0,AB5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5698=0,IF(OR(AB5698>0,AC5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5698-($J5688*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2030,null,"BEVResidual Value Replacement Unit Catenary Equipment2030"]
[null,null,{"$f":"C5713","v":"Total Opex"},null,null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I5729+I5771+I5801+I5841","v":397112.65995688969},786753.02289453789,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},"Total Opex",null,2028,null,"BEVTotal Opex2028"]
[null,null,{"$f":"C5733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C5008","v":"BEV"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5735:AC5735,$L$6:$AC$6,\">=\"&$G5735,$L$6:$AC$6,\"<\"&$G5735+Input_General!$E$22),\"Error\")","v":42040},{"$f":"IFERROR(SUMIFS(L5735:AC5735,$L$6:$AC$6,\">=\"&$G5735,$L$6:$AC$6,\"<\"&$G5735+Input_General!$F$22),\"Error\")","v":79087.75},null,{"$f":"IF(L$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":8933.5000000000018},{"$f":"IF(N$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":8670.75},{"$f":"IF(O$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":8408},{"$f":"IF(P$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":8145.2499999999991},{"$f":"IF(Q$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7882.4999999999991},{"$f":"IF(R$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7619.7499999999973},{"$f":"IF(S$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7357.0000000000009},{"$f":"IF(T$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7357.0000000000009},{"$f":"IF(U$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7357.0000000000009},{"$f":"IF(V$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7357.0000000000009},{"$f":"IF(W$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7357.0000000000009},{"$f":"IF(X$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7357.0000000000009},{"$f":"IF(Y$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7357.0000000000009},{"$f":"IF(Z$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7357.0000000000009},{"$f":"IF(AA$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7357.0000000000009},{"$f":"IF(AB$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7357.0000000000009},{"$f":"IF(AC$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC5011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7357.0000000000009},null,{"$f":"C5008","v":"BEV"},"Energy/Fuel Cost w/o tax/surcharges",null,2024,null,"BEVEnergy/Fuel Cost w/o tax/surcharges2024"]
[null,null,{"$f":"Terms!$F$8","v":"Energy/Fuel tax&surcharges"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5743","v":"Energy/Fuel tax&surcharges"},null,0,null,"BEVEnergy/Fuel tax&surcharges0"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5757:AC5757,$L$6:$AC$6,\">=\"&$G5757,$L$6:$AC$6,\"<\"&$G5757+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5757:AC5757,$L$6:$AC$6,\">=\"&$G5757,$L$6:$AC$6,\"<\"&$G5757+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IF(L$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(L$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*L5011,0)","v":0},{"$f":"IF(M$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(M$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*M5011,0)","v":0},{"$f":"IF(N$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(N$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*N5011,0)","v":0},{"$f":"IF(O$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(O$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*O5011,0)","v":0},{"$f":"IF(P$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(P$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*P5011,0)","v":0},{"$f":"IF(Q$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Q$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*Q5011,0)","v":0},{"$f":"IF(R$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(R$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*R5011,0)","v":0},{"$f":"IF(S$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(S$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*S5011,0)","v":0},{"$f":"IF(T$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(T$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*T5011,0)","v":0},{"$f":"IF(U$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(U$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*U5011,0)","v":0},{"$f":"IF(V$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(V$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*V5011,0)","v":0},{"$f":"IF(W$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(W$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*W5011,0)","v":0},{"$f":"IF(X$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(X$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*X5011,0)","v":0},{"$f":"IF(Y$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Y$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*Y5011,0)","v":0},{"$f":"IF(Z$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Z$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*Z5011,0)","v":0},{"$f":"IF(AA$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AA$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*AA5011,0)","v":0},{"$f":"IF(AB$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AB$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*AB5011,0)","v":0},{"$f":"IF(AC$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AC$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*AC5011,0)","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5753","v":"AdBlue"},null,2026,null,"BEVAdBlue2026"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I5776+I5786","v":19442.421328002383},40640.63690204305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5765","v":"Truck Taxation Total"},null,2023,null,"BEVTruck Taxation Total2023"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5783:AC5783,$L$6:$AC$6,\">=\"&$G5783,$L$6:$AC$6,\"<\"&$G5783+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5783:AC5783,$L$6:$AC$6,\">=\"&$G5783,$L$6:$AC$6,\"<\"&$G5783+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*L5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*M5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*N5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*O5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*P5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*Q5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*R5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*S5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*T5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*U5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*V5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*W5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*X5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*Y5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*Z5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*AA5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*AB5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*AC5297","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5775","v":"Registration Fee"},null,2030,null,"BEVRegistration Fee2030"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5789:AC5789,$L$6:$AC$6,\">=\"&$G5789,$L$6:$AC$6,\"<\"&$G5789+Input_General!$E$22),\"Error\")","v":19906.075065128745},{"$f":"IFERROR(SUMIFS(L5789:AC5789,$L$6:$AC$6,\">=\"&$G5789,$L$6:$AC$6,\"<\"&$G5789+Input_General!$F$22),\"Error\")","v":40592.174881234198},null,{"$f":"IF(L$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":3825.2100628304065},{"$f":"IF(P$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":3903.2125379280778},{"$f":"IF(Q$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":3981.2150130257496},{"$f":"IF(R$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":4059.2174881234209},{"$f":"IF(S$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":4137.2199632210923},{"$f":"IF(T$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":4137.2199632210923},{"$f":"IF(U$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":4137.2199632210923},{"$f":"IF(V$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":4137.2199632210923},{"$f":"IF(W$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":4137.2199632210923},{"$f":"IF(X$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":4137.2199632210923},{"$f":"IF(Y$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":4137.2199632210923},{"$f":"IF(Z$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":4137.2199632210923},{"$f":"IF(AA$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":4137.2199632210923},{"$f":"IF(AB$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":4137.2199632210923},{"$f":"IF(AC$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":4137.2199632210923},null,{"$f":"C5008","v":"BEV"},{"$f":"C5785","v":"Motor Vehicle Tax"},null,2026,null,"BEVMotor Vehicle Tax2026"]
[null,null,"Truck Maintenance Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5805","v":"Truck Maintenance Cost"},null,0,null,"BEVTruck Maintenance Cost0"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5820:AC5820,$L$6:$AC$6,\">=\"&$G5820,$L$6:$AC$6,\"<\"&$G5820+Input_General!$E$22),\"Error\")","v":9730.6315169523805},{"$f":"IFERROR(SUMIFS(L5820:AC5820,$L$6:$AC$6,\">=\"&$G5820,$L$6:$AC$6,\"<\"&$G5820+Input_General!$F$22),\"Error\")","v":19461.263033904761},null,{"$f":"IF(L$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1946.1263033904761},{"$f":"IF(Q$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1946.1263033904761},{"$f":"IF(R$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1946.1263033904761},{"$f":"IF(S$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1946.1263033904761},{"$f":"IF(T$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1946.1263033904761},{"$f":"IF(U$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1946.1263033904761},{"$f":"IF(V$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1946.1263033904761},{"$f":"IF(W$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1946.1263033904761},{"$f":"IF(X$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1946.1263033904761},{"$f":"IF(Y$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1946.1263033904761},{"$f":"IF(Z$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1946.1263033904761},{"$f":"IF(AA$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1946.1263033904761},{"$f":"IF(AB$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1946.1263033904761},{"$f":"IF(AC$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1946.1263033904761},null,{"$f":"C5008","v":"BEV"},{"$f":"C5815","v":"Insurance Cost"},null,2027,null,"BEVInsurance Cost2027"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5827:AC5827,$L$6:$AC$6,\">=\"&$G5827,$L$6:$AC$6,\"<\"&$G5827+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5827:AC5827,$L$6:$AC$6,\">=\"&$G5827,$L$6:$AC$6,\"<\"&$G5827+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K5827=0,IF($G5827=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),K5827)","v":0},{"$f":"IF(L5827=0,IF($G5827=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),L5827)","v":0},{"$f":"IF(M5827=0,IF($G5827=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),M5827)","v":0},{"$f":"IF(N5827=0,IF($G5827=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),N5827)","v":0},{"$f":"IF(O5827=0,IF($G5827=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),O5827)","v":0},{"$f":"IF(P5827=0,IF($G5827=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),P5827)","v":0},{"$f":"IF(Q5827=0,IF($G5827=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),Q5827)","v":0},{"$f":"IF(R5827=0,IF($G5827=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),R5827)","v":0},{"$f":"IF(S5827=0,IF($G5827=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),S5827)","v":0},{"$f":"IF(T5827=0,IF($G5827=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),T5827)","v":0},{"$f":"IF(U5827=0,IF($G5827=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),U5827)","v":0},{"$f":"IF(V5827=0,IF($G5827=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),V5827)","v":0},{"$f":"IF(W5827=0,IF($G5827=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),W5827)","v":0},{"$f":"IF(X5827=0,IF($G5827=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),X5827)","v":0},{"$f":"IF(Y5827=0,IF($G5827=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),Y5827)","v":0},{"$f":"IF(Z5827=0,IF($G5827=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),Z5827)","v":0},{"$f":"IF(AA5827=0,IF($G5827=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),AA5827)","v":0},{"$f":"IF(AB5827=0,IF($G5827=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),AB5827)","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5825","v":"Infrastructure Maintenance Cost"},null,2024,null,"BEVInfrastructure Maintenance Cost2024"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5843:AC5843,$L$6:$AC$6,\">=\"&$G5843,$L$6:$AC$6,\"<\"&$G5843+Input_General!$E$22),\"Error\")","v":119000},{"$f":"IFERROR(SUMIFS(L5843:AC5843,$L$6:$AC$6,\">=\"&$G5843,$L$6:$AC$6,\"<\"&$G5843+Input_General!$F$22),\"Error\")","v":238000},null,{"$f":"IF(L$6>=$G5843,L5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G5843,M5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G5843,N5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G5843,O5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G5843,P5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(Q$6>=$G5843,Q5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(R$6>=$G5843,R5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(S$6>=$G5843,S5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(T$6>=$G5843,T5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(U$6>=$G5843,U5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(V$6>=$G5843,V5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(W$6>=$G5843,W5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(X$6>=$G5843,X5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Y$6>=$G5843,Y5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Z$6>=$G5843,Z5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AA$6>=$G5843,AA5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AB$6>=$G5843,AB5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AC$6>=$G5843,AC5011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},null,{"$f":"C5008","v":"BEV"},{"$f":"C5835","v":"Road Toll"},null,2030,null,"BEVRoad Toll2030"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17","v":"Well to Wheel CO2 Emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5849","v":"Well to Wheel CO2 Emissions"},null,0,null,"BEVWell to Wheel CO2 Emissions0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D5860","v":0},null,{"$f":"C5008","v":"BEV"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L5866:AC5866,$L$6:$AC$6,\">=\"&$G5866,$L$6:$AC$6,\"<\"&$G5866+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5866:AC5866,$L$6:$AC$6,\">=\"&$G5866,$L$6:$AC$6,\"<\"&$G5866+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D5866=0,0,IF(L5033+L5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L5033+L5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(M5033+M5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M5033+M5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(N5033+N5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N5033+N5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(O5033+O5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O5033+O5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(P5033+P5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P5033+P5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(Q5033+Q5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q5033+Q5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(R5033+R5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R5033+R5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(S5033+S5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S5033+S5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(T5033+T5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T5033+T5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(U5033+U5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U5033+U5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(V5033+V5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V5033+V5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(W5033+W5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W5033+W5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(X5033+X5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X5033+X5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(Y5033+Y5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y5033+Y5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(Z5033+Z5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z5033+Z5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(AA5033+AA5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA5033+AA5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(AB5033+AB5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB5033+AB5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(AC5033+AC5043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC5033+AC5043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2029,null,"BEV2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D5870","v":1},null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L5875:AC5875,$L$6:$AC$6,\">=\"&$G5875,$L$6:$AC$6,\"<\"&$G5875+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5875:AC5875,$L$6:$AC$6,\">=\"&$G5875,$L$6:$AC$6,\"<\"&$G5875+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D5875=0,0,IF(L5052+L5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L5052+L5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(M5052+M5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M5052+M5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(N5052+N5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N5052+N5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(O5052+O5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O5052+O5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(P5052+P5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P5052+P5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(Q5052+Q5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q5052+Q5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(R5052+R5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R5052+R5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(S5052+S5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S5052+S5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(T5052+T5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T5052+T5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(U5052+U5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U5052+U5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(V5052+V5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V5052+V5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(W5052+W5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W5052+W5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(X5052+X5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X5052+X5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(Y5052+Y5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y5052+Y5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(Z5052+Z5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z5052+Z5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(AA5052+AA5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA5052+AA5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(AB5052+AB5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB5052+AB5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(AC5052+AC5062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC5052+AC5062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2028,null,"BEV2028"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":140000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":280000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":560000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":700000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":840000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":980000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":1120000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":1260000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":1400000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":1400000},null,{"$f":"C6008","v":"Catenary"},null,null,2026,null,"Catenary2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6027","v":0},null,{"$f":"C6008","v":"Catenary"},2030,null,null,null,0,{"$f":"IF($D6034=0,0,IF(L$6>=$G6034,IF(L6044=0,$G6034,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6037","v":0},null,{"$f":"C6008","v":"Catenary"},2030,null,null,null,0,{"$f":"IF(K6044>0,K6044,IF(L6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6044>0,L6044,IF(M6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6044>0,M6044,IF(N6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6044>0,N6044,IF(O6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6044>0,O6044,IF(P6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6044>0,P6044,IF(Q6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6044>0,Q6044,IF(R6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6044>0,R6044,IF(S6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6044>0,S6044,IF(T6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6044>0,T6044,IF(U6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6044>0,U6044,IF(V6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6044>0,V6044,IF(W6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6044>0,W6044,IF(X6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6044>0,X6044,IF(Y6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6044>0,Y6044,IF(Z6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6044>0,Z6044,IF(AA6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6044>0,AA6044,IF(AB6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6044>0,AB6044,IF(AC6022>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F6057,Allocations!$R$21:$R$28,0),MATCH(C6057,Allocations!$R$21:$U$21,0))","v":1},null,{"$f":"C6008","v":"Catenary"},2023,null,null,null,0,{"$f":"IF(K6057>0,K6057,IF(L6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6057>0,L6057,IF(M6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6057>0,M6057,IF(N6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6057>0,N6057,IF(O6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6057>0,O6057,IF(P6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6057>0,P6057,IF(Q6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6057>0,Q6057,IF(R6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6057>0,R6057,IF(S6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6057>0,S6057,IF(T6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6057>0,T6057,IF(U6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6057>0,U6057,IF(V6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6057>0,V6057,IF(W6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6057>0,W6057,IF(X6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6057>0,X6057,IF(Y6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6057>0,Y6057,IF(Z6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6057>0,Z6057,IF(AA6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6057>0,AA6057,IF(AB6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6057>0,AB6057,IF(AC6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2023,null,"Catenary2023"]
[null,null,{"$f":"\"Year of original \"&C6067","v":"Year of original FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"\"Year of replacement \"&C6077","v":"Year of replacement FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D6087","v":1},null,{"$f":"C6008","v":"Catenary"},2024,null,null,null,0,{"$f":"IF($D6088=0,0,IF(L$6>=$G6088,IF(L6098=0,$G6088,0),0))","v":0},2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,null,{"$f":"C6008","v":"Catenary"},null,null,2024,null,"Catenary2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D6097","v":1},null,{"$f":"C6008","v":"Catenary"},2025,null,null,null,0,{"$f":"IF(K6099>0,K6099,IF(L6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6099>0,L6099,IF(M6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6099>0,M6099,IF(N6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6099>0,N6099,IF(O6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6099>0,O6099,IF(P6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6099>0,P6099,IF(Q6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6099>0,Q6099,IF(R6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6099>0,R6099,IF(S6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6099>0,S6099,IF(T6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6099>0,T6099,IF(U6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6099>0,U6099,IF(V6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6099>0,V6099,IF(W6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6099>0,W6099,IF(X6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6099>0,X6099,IF(Y6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6099>0,Y6099,IF(Z6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6099>0,Z6099,IF(AA6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6099>0,AA6099,IF(AB6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6099>0,AB6099,IF(AC6017>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2025,null,"Catenary2025"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D6117","v":0},null,{"$f":"C6008","v":"Catenary"},2029,null,null,null,0,{"$f":"IF(K6123>0,K6123,IF(L6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6123>0,L6123,IF(M6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6123>0,M6123,IF(N6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6123>0,N6123,IF(O6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6123>0,O6123,IF(P6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6123>0,P6123,IF(Q6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6123>0,Q6123,IF(R6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6123>0,R6123,IF(S6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6123>0,S6123,IF(T6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6123>0,T6123,IF(U6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6123>0,U6123,IF(V6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6123>0,V6123,IF(W6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6123>0,W6123,IF(X6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6123>0,X6123,IF(Y6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6123>0,Y6123,IF(Z6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6123>0,Z6123,IF(AA6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6123>0,AA6123,IF(AB6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6123>0,AB6123,IF(AC6021>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2029,null,"Catenary2029"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D6127","v":0},null,{"$f":"C6008","v":"Catenary"},2030,null,null,null,0,{"$f":"IF($D6134=0,0,IF(L$6>=$G6134,IF(L6144=0,$G6134,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,{"$f":"\"Year of replacement \"&C6137","v":"Year of replacement H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6157,Allocations!$C$21:$C$28,0),MATCH(C6157,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C6008","v":"Catenary"},2023,null,null,null,0,{"$f":"IF(K6157>0,K6157,IF(L6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6157>0,L6157,IF(M6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6157>0,M6157,IF(N6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6157>0,N6157,IF(O6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6157>0,O6157,IF(P6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6157>0,P6157,IF(Q6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6157>0,Q6157,IF(R6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6157>0,R6157,IF(S6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6157>0,S6157,IF(T6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6157>0,T6157,IF(U6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6157>0,U6157,IF(V6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6157>0,V6157,IF(W6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6157>0,W6157,IF(X6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6157>0,X6157,IF(Y6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6157>0,Y6157,IF(Z6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6157>0,Z6157,IF(AA6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6157>0,AA6157,IF(AB6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6157>0,AB6157,IF(AC6015>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2023,null,"Catenary2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6167","v":0},null,{"$f":"C6008","v":"Catenary"},2027,null,null,null,0,{"$f":"IF($D6171=0,0,IF(L$6>=$G6171,IF(L6181=0,$G6171,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C6008","v":"Catenary"},null,null,2027,null,"Catenary2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6177","v":0},null,{"$f":"C6008","v":"Catenary"},2026,null,null,null,0,{"$f":"IF(K6180>0,K6180,IF(L6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6180>0,L6180,IF(M6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6180>0,M6180,IF(N6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6180>0,N6180,IF(O6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6180>0,O6180,IF(P6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6180>0,P6180,IF(Q6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6180>0,Q6180,IF(R6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6180>0,R6180,IF(S6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6180>0,S6180,IF(T6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":2031},{"$f":"IF(T6180>0,T6180,IF(U6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":2031},{"$f":"IF(U6180>0,U6180,IF(V6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":2031},{"$f":"IF(V6180>0,V6180,IF(W6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":2031},{"$f":"IF(W6180>0,W6180,IF(X6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":2031},{"$f":"IF(X6180>0,X6180,IF(Y6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":2031},{"$f":"IF(Y6180>0,Y6180,IF(Z6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":2031},{"$f":"IF(Z6180>0,Z6180,IF(AA6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":2031},{"$f":"IF(AA6180>0,AA6180,IF(AB6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":2031},{"$f":"IF(AB6180>0,AB6180,IF(AC6018>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":2031},null,{"$f":"C6008","v":"Catenary"},null,null,2026,null,"Catenary2026"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D6187","v":1},null,{"$f":"C6008","v":"Catenary"},2029,null,null,null,0,{"$f":"IF($D6193=0,0,IF(L$6>=$G6193,IF(L6203=0,$G6193,0),0))","v":0},0,0,0,0,0,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,null,{"$f":"C6008","v":"Catenary"},null,null,2029,null,"Catenary2029"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D6197","v":1},null,{"$f":"C6008","v":"Catenary"},2025,null,null,null,0,{"$f":"IF(K6199>0,K6199,IF(L6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6199>0,L6199,IF(M6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6199>0,M6199,IF(N6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6199>0,N6199,IF(O6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6199>0,O6199,IF(P6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6199>0,P6199,IF(Q6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6199>0,Q6199,IF(R6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6199>0,R6199,IF(S6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6199>0,S6199,IF(T6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6199>0,T6199,IF(U6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6199>0,U6199,IF(V6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6199>0,V6199,IF(W6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6199>0,W6199,IF(X6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6199>0,X6199,IF(Y6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6199>0,Y6199,IF(Z6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6199>0,Z6199,IF(AA6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6199>0,AA6199,IF(AB6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6199>0,AB6199,IF(AC6039>INDEX('Input_4x2_Trac 330kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Trac 330kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2025,null,"Catenary2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6227","v":0},null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D6234=0,0,IF(L$6>=$G6234,L6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L6184=0,L6174,L6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(M$6>=$G6234,M6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M6184=0,M6174,M6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(N$6>=$G6234,N6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N6184=0,N6174,N6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(O$6>=$G6234,O6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O6184=0,O6174,O6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(P$6>=$G6234,P6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P6184=0,P6174,P6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(Q$6>=$G6234,Q6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q6184=0,Q6174,Q6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(R$6>=$G6234,R6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R6184=0,R6174,R6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(S$6>=$G6234,S6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S6184=0,S6174,S6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(T$6>=$G6234,T6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T6184=0,T6174,T6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(U$6>=$G6234,U6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U6184=0,U6174,U6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(V$6>=$G6234,V6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V6184=0,V6174,V6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(W$6>=$G6234,W6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W6184=0,W6174,W6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(X$6>=$G6234,X6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X6184=0,X6174,X6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(Y$6>=$G6234,Y6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y6184=0,Y6174,Y6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(Z$6>=$G6234,Z6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z6184=0,Z6174,Z6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(AA$6>=$G6234,AA6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA6184=0,AA6174,AA6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(AB$6>=$G6234,AB6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB6184=0,AB6174,AB6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(AC$6>=$G6234,AC6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC6184=0,AC6174,AC6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L6241:AC6241,$L$6:$AC$6,\">=\"&$G6241,$L$6:$AC$6,\"<\"&$G6241+Input_General!$E$22),\"Error\")","v":13890876.100352112},{"$f":"IFERROR(SUMIFS(L6241:AC6241,$L$6:$AC$6,\">=\"&$G6241,$L$6:$AC$6,\"<\"&$G6241+Input_General!$F$22),\"Error\")","v":27781752.200704221},null,{"$f":"IF(L$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-L6221-L6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*L6011,0)","v":0},{"$f":"IF(M$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-M6221-M6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*M6011,0)","v":0},{"$f":"IF(N$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-N6221-N6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*N6011,0)","v":0},{"$f":"IF(O$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-O6221-O6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*O6011,0)","v":0},{"$f":"IF(P$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-P6221-P6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*P6011,0)","v":2778175.2200704226},{"$f":"IF(Q$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Q6221-Q6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Q6011,0)","v":2778175.2200704226},{"$f":"IF(R$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-R6221-R6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*R6011,0)","v":2778175.2200704226},{"$f":"IF(S$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-S6221-S6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*S6011,0)","v":2778175.2200704226},{"$f":"IF(T$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-T6221-T6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*T6011,0)","v":2778175.2200704226},{"$f":"IF(U$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-U6221-U6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*U6011,0)","v":2778175.2200704226},{"$f":"IF(V$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-V6221-V6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*V6011,0)","v":2778175.2200704226},{"$f":"IF(W$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-W6221-W6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*W6011,0)","v":2778175.2200704226},{"$f":"IF(X$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-X6221-X6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*X6011,0)","v":2778175.2200704226},{"$f":"IF(Y$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Y6221-Y6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Y6011,0)","v":2778175.2200704226},{"$f":"IF(Z$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-Z6221-Z6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*Z6011,0)","v":2778175.2200704226},{"$f":"IF(AA$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AA6221-AA6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AA6011,0)","v":2778175.2200704226},{"$f":"IF(AB$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AB6221-AB6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AB6011,0)","v":2778175.2200704226},{"$f":"IF(AC$6>=$G6241,(('Input_4x2_Trac 330kW'!$E$237-INDEX('Input_4x2_Trac 330kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Trac 330kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Trac 330kW'!$B$244:$V$244,0)))-AC6221-AC6231)*'Input_4x2_Trac 330kW'!$F$237*(1-'Input_4x2_Trac 330kW'!$G$237)*AC6011,0)","v":2778175.2200704226},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6236","v":"tonne-kilometre"},null,2027,null,"Catenarytonne-kilometre2027"]
[null,null,{"$f":"Terms!$D$7","v":"CAPEX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6277-I6287","v":95541.881609228585},128083.76321845716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},"Total CAPEX reduced by Residual Value",null,2030,null,"CatenaryTotal CAPEX reduced by Residual Value2030"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6279","v":"Total Residual Value"},null,0,null,"CatenaryTotal Residual Value0"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6290:AC6290,$L$6:$AC$6,\">=\"&$G6290,$L$6:$AC$6,\"<\"&$G6290+Input_General!$E$22),\"Error\")","v":195258.79657142857},{"$f":"IFERROR(SUMIFS(L6290:AC6290,$L$6:$AC$6,\">=\"&$G6290,$L$6:$AC$6,\"<\"&$G6290+Input_General!$F$22),\"Error\")","v":195258.79657142857},null,{"$f":"L6300+L6333+L6374+L6415+L6456+L6497+L6538+L6579+L6620+L6661","v":195258.79657142857},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C6008","v":"Catenary"},"Total original cost of vehicle at purchase",null,2023,null,"CatenaryTotal original cost of vehicle at purchase2023"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6305:AC6305,$L$6:$AC$6,\">=\"&$G6305,$L$6:$AC$6,\"<\"&$G6305+Input_General!$E$22),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(SUMIFS(L6305:AC6305,$L$6:$AC$6,\">=\"&$G6305,$L$6:$AC$6,\"<\"&$G6305+Input_General!$F$22),\"Error\")","v":62999.999999999993},null,{"$f":"IFERROR(IF($G6305=L$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=M$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=N$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=O$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=P$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":62999.999999999993},{"$f":"IFERROR(IF($G6305=R$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=S$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=T$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=U$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=V$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=W$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=X$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Trac 330kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Trac 330kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6299","v":"CAPEX Truck without Powertrain"},null,2028,null,"CatenaryCAPEX Truck without Powertrain2028"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6313:AC6313,$L$6:$AC$6,\">=\"&$G6313,$L$6:$AC$6,\"<\"&$G6303+Input_General!$E$22),\"Error\")","v":127413.74516000002},{"$f":"IFERROR(SUMIFS(L6313:AC6313,$L$6:$AC$6,\">=\"&$G6313,$L$6:$AC$6,\"<\"&$G6313+Input_General!$F$22),\"Error\")","v":127413.74516000002},{"$f":"SUMIFS(K6333:K6698,$G6333:$G6698,$G6313,$E6333:$E6698,$C6313)","v":0},0,0,0,127413.74516000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C6008","v":"Catenary"},{"$f":"C2309","v":"CAPEX Powertrain"},null,2026,null,"CatenaryCAPEX Powertrain2026"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I6350,I6370,I6391,I6411,I6432,I6452,I6473,I6493,I6514,I6534,I6555,I6575,I6596,I6616,I6637,I6657,I6678,I6698)","v":39773.410855723807},7231.5292464952418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},"Residual Value of Powertrain",null,2030,null,"CatenaryResidual Value of Powertrain2030"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6343","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6344-1+Input_General!$E$22,$K6344:$AC6344),I6334*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6344-1+Input_General!$F$22,$K6344:$AC6344),I6334*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6344=0,IF(OR(K6344>0,L6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6344=0,IF(OR(L6344>0,M6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6344=0,IF(OR(M6344>0,N6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6344=0,IF(OR(N6344>0,O6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6344=0,IF(OR(O6344>0,P6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6344=0,IF(OR(P6344>0,Q6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6344=0,IF(OR(Q6344>0,R6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6344=0,IF(OR(R6344>0,S6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6344=0,IF(OR(S6344>0,T6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6344=0,IF(OR(T6344>0,U6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6344=0,IF(OR(U6344>0,V6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6344=0,IF(OR(V6344>0,W6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6344=0,IF(OR(W6344>0,X6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6344=0,IF(OR(X6344>0,Y6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6344=0,IF(OR(Y6344>0,Z6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6344=0,IF(OR(Z6344>0,AA6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6344=0,IF(OR(AA6344>0,AB6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6344=0,IF(OR(AB6344>0,AC6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6344-($J6334*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6342","v":"Residual Value Diesel Drivetrain"},null,2024,null,"CatenaryResidual Value Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6343","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6349-1+Input_General!$E$22,$K6349:$AC6349),I6339*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6349-1+Input_General!$F$22,$K6349:$AC6349),I6339*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6349=0,IF(OR(K6349>0,L6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6349=0,IF(OR(L6349>0,M6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6349=0,IF(OR(M6349>0,N6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6349=0,IF(OR(N6349>0,O6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6349=0,IF(OR(O6349>0,P6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6349=0,IF(OR(P6349>0,Q6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6349=0,IF(OR(Q6349>0,R6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6349=0,IF(OR(R6349>0,S6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6349=0,IF(OR(S6349>0,T6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6349=0,IF(OR(T6349>0,U6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6349=0,IF(OR(U6349>0,V6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6349=0,IF(OR(V6349>0,W6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6349=0,IF(OR(W6349>0,X6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6349=0,IF(OR(X6349>0,Y6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6349=0,IF(OR(Y6349>0,Z6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6349=0,IF(OR(Z6349>0,AA6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6349=0,IF(OR(AA6349>0,AB6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6349=0,IF(OR(AB6349>0,AC6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6349-($J6339*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6342","v":"Residual Value Diesel Drivetrain"},null,2029,null,"CatenaryResidual Value Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6363","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6367-1+Input_General!$E$22,$K6367:$AC6367),I6357*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6367-1+Input_General!$F$22,$K6367:$AC6367),I6357*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6367=0,IF(OR(K6367>0,L6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6367=0,IF(OR(L6367>0,M6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6367=0,IF(OR(M6367>0,N6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6367=0,IF(OR(N6367>0,O6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6367=0,IF(OR(O6367>0,P6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6367=0,IF(OR(P6367>0,Q6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6367=0,IF(OR(Q6367>0,R6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6367=0,IF(OR(R6367>0,S6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6367=0,IF(OR(S6367>0,T6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6367=0,IF(OR(T6367>0,U6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6367=0,IF(OR(U6367>0,V6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6367=0,IF(OR(V6367>0,W6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6367=0,IF(OR(W6367>0,X6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6367=0,IF(OR(X6367>0,Y6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6367=0,IF(OR(Y6367>0,Z6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6367=0,IF(OR(Z6367>0,AA6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6367=0,IF(OR(AA6367>0,AB6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6367=0,IF(OR(AB6367>0,AC6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6367-($J6357*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2027,null,"CatenaryResidual Value Replacement Unit Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6384,Allocations!$C$21:$C$28,0),MATCH($C6384,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6384-1+Input_General!$E$22,$K6384:$AC6384),I6374*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":20570.785714285717},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6384-1+Input_General!$F$22,$K6384:$AC6384),I6374*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":3740.1428571428623},0,{"$f":"IF(K6384=0,IF(OR(K6384>0,L6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011)))","v":34035.299999999996},{"$f":"IF(L6384=0,IF(OR(L6384>0,M6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011)))","v":30669.171428571426},{"$f":"IF(M6384=0,IF(OR(M6384>0,N6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011)))","v":27303.042857142857},{"$f":"IF(N6384=0,IF(OR(N6384>0,O6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011)))","v":23936.914285714287},{"$f":"IF(O6384=0,IF(OR(O6384>0,P6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011)))","v":20570.785714285717},{"$f":"IF(P6384=0,IF(OR(P6384>0,Q6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011)))","v":17204.657142857148},{"$f":"IF(Q6384=0,IF(OR(Q6384>0,R6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011)))","v":13838.528571428576},{"$f":"IF(R6384=0,IF(OR(R6384>0,S6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011)))","v":10472.400000000005},{"$f":"IF(S6384=0,IF(OR(S6384>0,T6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011)))","v":7106.2714285714337},{"$f":"IF(T6384=0,IF(OR(T6384>0,U6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011)))","v":3740.1428571428623},{"$f":"IF(U6384=0,IF(OR(U6384>0,V6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011)))","v":374.01428571429096},{"$f":"IF(V6384=0,IF(OR(V6384>0,W6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011)))","v":0.01},{"$f":"IF(W6384=0,IF(OR(W6384>0,X6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011)))","v":0.01},{"$f":"IF(X6384=0,IF(OR(X6384>0,Y6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011)))","v":0.01},{"$f":"IF(Y6384=0,IF(OR(Y6384>0,Z6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011)))","v":0.01},{"$f":"IF(Z6384=0,IF(OR(Z6384>0,AA6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011)))","v":0.01},{"$f":"IF(AA6384=0,IF(OR(AA6384>0,AB6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011)))","v":0.01},{"$f":"IF(AB6384=0,IF(OR(AB6384>0,AC6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6384-($J6374*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011)))","v":0.01},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6383","v":"Residual Value E-Drive"},null,2023,null,"CatenaryResidual Value E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6384","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6390-1+Input_General!$E$22,$K6390:$AC6390),I6380*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":10522.078285714284},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6390-1+Input_General!$F$22,$K6390:$AC6390),I6380*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":1913.1051428571432},0,{"$f":"IF(K6390=0,IF(OR(K6390>0,L6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6390=0,IF(OR(L6390>0,M6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6390=0,IF(OR(M6390>0,N6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6390=0,IF(OR(N6390>0,O6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6390=0,IF(OR(O6390>0,P6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6390=0,IF(OR(P6390>0,Q6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6390=0,IF(OR(Q6390>0,R6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011)))","v":17409.256800000003},{"$f":"IF(R6390=0,IF(OR(R6390>0,S6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011)))","v":15687.462171428573},{"$f":"IF(S6390=0,IF(OR(S6390>0,T6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011)))","v":13965.667542857143},{"$f":"IF(T6390=0,IF(OR(T6390>0,U6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011)))","v":12243.872914285714},{"$f":"IF(U6390=0,IF(OR(U6390>0,V6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011)))","v":10522.078285714284},{"$f":"IF(V6390=0,IF(OR(V6390>0,W6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011)))","v":8800.2836571428543},{"$f":"IF(W6390=0,IF(OR(W6390>0,X6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011)))","v":7078.4890285714255},{"$f":"IF(X6390=0,IF(OR(X6390>0,Y6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011)))","v":5356.6943999999967},{"$f":"IF(Y6390=0,IF(OR(Y6390>0,Z6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011)))","v":3634.8997714285679},{"$f":"IF(Z6390=0,IF(OR(Z6390>0,AA6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011)))","v":1913.1051428571388},{"$f":"IF(AA6390=0,IF(OR(AA6390>0,AB6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011)))","v":191.31051428570981},{"$f":"IF(AB6390=0,IF(OR(AB6390>0,AC6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6390-($J6380*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011)))","v":0.01},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6383","v":"Residual Value E-Drive"},null,2029,null,"CatenaryResidual Value E-Drive2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6404","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6410-1+Input_General!$E$22,$K6410:$AC6410),I6400*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6410-1+Input_General!$F$22,$K6410:$AC6410),I6400*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6410=0,IF(OR(K6410>0,L6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6410=0,IF(OR(L6410>0,M6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6410=0,IF(OR(M6410>0,N6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6410=0,IF(OR(N6410>0,O6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6410=0,IF(OR(O6410>0,P6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6410=0,IF(OR(P6410>0,Q6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6410=0,IF(OR(Q6410>0,R6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6410=0,IF(OR(R6410>0,S6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6410=0,IF(OR(S6410>0,T6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6410=0,IF(OR(T6410>0,U6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6410=0,IF(OR(U6410>0,V6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6410=0,IF(OR(V6410>0,W6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6410=0,IF(OR(W6410>0,X6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6410=0,IF(OR(X6410>0,Y6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6410=0,IF(OR(Y6410>0,Z6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6410=0,IF(OR(Z6410>0,AA6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6410=0,IF(OR(AA6410>0,AB6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6410=0,IF(OR(AB6410>0,AC6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6410-($J6400*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6403","v":"Residual Value Replacement Unit E-Drive"},null,2029,null,"CatenaryResidual Value Replacement Unit E-Drive2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6432-1+Input_General!$E$22,$K6432:$AC6432),I6422*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6432-1+Input_General!$F$22,$K6432:$AC6432),I6422*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6432=0,IF(OR(K6432>0,L6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6432=0,IF(OR(L6432>0,M6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6432=0,IF(OR(M6432>0,N6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6432=0,IF(OR(N6432>0,O6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6432=0,IF(OR(O6432>0,P6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6432=0,IF(OR(P6432>0,Q6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6432=0,IF(OR(Q6432>0,R6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6432=0,IF(OR(R6432>0,S6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6432=0,IF(OR(S6432>0,T6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6432=0,IF(OR(T6432>0,U6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6432=0,IF(OR(U6432>0,V6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6432=0,IF(OR(V6432>0,W6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6432=0,IF(OR(W6432>0,X6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6432=0,IF(OR(X6432>0,Y6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6432=0,IF(OR(Y6432>0,Z6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6432=0,IF(OR(Z6432>0,AA6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6432=0,IF(OR(AA6432>0,AB6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6432=0,IF(OR(AB6432>0,AC6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6432-($J6422*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6424","v":"Residual Value FC Stack"},null,2030,null,"CatenaryResidual Value FC Stack2030"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6448-1+Input_General!$E$22,$K6448:$AC6448),I6438*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6448-1+Input_General!$F$22,$K6448:$AC6448),I6438*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6448=0,IF(OR(K6448>0,L6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6448=0,IF(OR(L6448>0,M6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6448=0,IF(OR(M6448>0,N6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6448=0,IF(OR(N6448>0,O6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6448=0,IF(OR(O6448>0,P6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6448=0,IF(OR(P6448>0,Q6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6448=0,IF(OR(Q6448>0,R6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6448=0,IF(OR(R6448>0,S6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6448=0,IF(OR(S6448>0,T6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6448=0,IF(OR(T6448>0,U6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6448=0,IF(OR(U6448>0,V6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6448=0,IF(OR(V6448>0,W6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6448=0,IF(OR(W6448>0,X6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6448=0,IF(OR(X6448>0,Y6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6448=0,IF(OR(Y6448>0,Z6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6448=0,IF(OR(Z6448>0,AA6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6448=0,IF(OR(AA6448>0,AB6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6448=0,IF(OR(AB6448>0,AC6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6448-($J6438*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6444","v":"Residual Value Replacement Unit FC Stack"},null,2026,null,"CatenaryResidual Value Replacement Unit FC Stack2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D6466","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6467-1+Input_General!$E$22,$K6467:$AC6467),I6457*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":25349.870546000013},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6467-1+Input_General!$F$22,$K6467:$AC6467),I6457*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":4609.0673720000023},0,{"$f":"IF(K6467=0,IF(OR(K6467>0,L6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6467=0,IF(OR(L6467>0,M6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011)))","v":41942.513085200015},{"$f":"IF(M6467=0,IF(OR(M6467>0,N6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011)))","v":37794.352450400016},{"$f":"IF(N6467=0,IF(OR(N6467>0,O6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011)))","v":33646.191815600017},{"$f":"IF(O6467=0,IF(OR(O6467>0,P6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011)))","v":29498.031180800015},{"$f":"IF(P6467=0,IF(OR(P6467>0,Q6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011)))","v":25349.870546000013},{"$f":"IF(Q6467=0,IF(OR(Q6467>0,R6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011)))","v":21201.709911200011},{"$f":"IF(R6467=0,IF(OR(R6467>0,S6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011)))","v":17053.549276400008},{"$f":"IF(S6467=0,IF(OR(S6467>0,T6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011)))","v":12905.388641600006},{"$f":"IF(T6467=0,IF(OR(T6467>0,U6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011)))","v":8757.2280068000036},{"$f":"IF(U6467=0,IF(OR(U6467>0,V6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011)))","v":4609.0673720000023},{"$f":"IF(V6467=0,IF(OR(V6467>0,W6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011)))","v":460.90673720000086},{"$f":"IF(W6467=0,IF(OR(W6467>0,X6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011)))","v":0.01},{"$f":"IF(X6467=0,IF(OR(X6467>0,Y6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011)))","v":0.01},{"$f":"IF(Y6467=0,IF(OR(Y6467>0,Z6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011)))","v":0.01},{"$f":"IF(Z6467=0,IF(OR(Z6467>0,AA6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011)))","v":0.01},{"$f":"IF(AA6467=0,IF(OR(AA6467>0,AB6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011)))","v":0.01},{"$f":"IF(AB6467=0,IF(OR(AB6467>0,AC6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6467-($J6457*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011)))","v":0.01},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6465","v":"Residual Value Small Battery"},null,2024,null,"CatenaryResidual Value Small Battery2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6476,Allocations!$C$21:$C$28,0),MATCH($C6476,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6476:AC6476,$L$6:$AC$6,\">=\"&$G6476,$L$6:$AC$6,\"<\"&$G6476+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6476:AC6476,$L$6:$AC$6,\">=\"&$G6476,$L$6:$AC$6,\"<\"&$G6456+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6476=\"x\",\"x\",\nIF(L6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(M6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6476=\"x\",\"x\",\nIF(M6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(N6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6476=\"x\",\"x\",\nIF(N6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(O6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6476=\"x\",\"x\",\nIF(O6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(P6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6476=\"x\",\"x\",\nIF(P6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Q6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6476=\"x\",\"x\",\nIF(Q6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(R6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6476=\"x\",\"x\",\nIF(R6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(S6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6476=\"x\",\"x\",\nIF(S6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(T6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6476=\"x\",\"x\",\nIF(T6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(U6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6476=\"x\",\"x\",\nIF(U6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(V6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6476=\"x\",\"x\",\nIF(V6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(W6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6476=\"x\",\"x\",\nIF(W6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(X6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6476=\"x\",\"x\",\nIF(X6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Y6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6476=\"x\",\"x\",\nIF(Y6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(Z6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6476=\"x\",\"x\",\nIF(Z6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AA6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6476=\"x\",\"x\",\nIF(AA6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AB6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6476=\"x\",\"x\",\nIF(AB6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Trac 330kW'!$E$127*IF(AC6015>'Input_4x2_Trac 330kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6475","v":"CAPEX Replacement Unit Small Battery"},null,2023,null,"CatenaryCAPEX Replacement Unit Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D6486","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6490-1+Input_General!$E$22,$K6490:$AC6490),I6480*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6490-1+Input_General!$F$22,$K6490:$AC6490),I6480*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6490=0,IF(OR(K6490>0,L6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6490=0,IF(OR(L6490>0,M6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6490=0,IF(OR(M6490>0,N6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6490=0,IF(OR(N6490>0,O6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6490=0,IF(OR(O6490>0,P6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6490=0,IF(OR(P6490>0,Q6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6490=0,IF(OR(Q6490>0,R6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6490=0,IF(OR(R6490>0,S6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6490=0,IF(OR(S6490>0,T6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6490=0,IF(OR(T6490>0,U6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6490=0,IF(OR(U6490>0,V6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6490=0,IF(OR(V6490>0,W6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6490=0,IF(OR(W6490>0,X6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6490=0,IF(OR(X6490>0,Y6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6490=0,IF(OR(Y6490>0,Z6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6490=0,IF(OR(Z6490>0,AA6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6490=0,IF(OR(AA6490>0,AB6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6490=0,IF(OR(AB6490>0,AC6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6490-($J6480*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6485","v":"Residual Value Replacement Unit Small Battery"},null,2027,null,"CatenaryResidual Value Replacement Unit Small Battery2027"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D6497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6502:AC6502,$L$6:$AC$6,\">=\"&$G6502,$L$6:$AC$6,\"<\"&$G6502+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6502:AC6502,$L$6:$AC$6,\">=\"&$G6502,$L$6:$AC$6,\"<\"&$G6502+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G6502=L$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=M$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=N$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=O$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=P$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=R$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=S$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=T$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=U$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=V$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=W$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=X$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6496","v":"CAPEX H2 Tank 350 bar"},null,{"$f":"G6502","v":2028},null,{"$f":"AE6502&AF6502&AH6502","v":"CatenaryCAPEX H2 Tank 350 bar2028"}]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D6517","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6518:AC6518,$L$6:$AC$6,\">=\"&$G6518,$L$6:$AC$6,\"<\"&$G6498+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6518:AC6518,$L$6:$AC$6,\">=\"&$G6518,$L$6:$AC$6,\"<\"&$G6498+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6518=\"x\",\"x\",IF(L6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(M6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6518=\"x\",\"x\",IF(M6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(N6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6518=\"x\",\"x\",IF(N6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(O6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6518=\"x\",\"x\",IF(O6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(P6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6518=\"x\",\"x\",IF(P6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(Q6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6518=\"x\",\"x\",IF(Q6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(R6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6518=\"x\",\"x\",IF(R6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(S6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6518=\"x\",\"x\",IF(S6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(T6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6518=\"x\",\"x\",IF(T6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(U6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6518=\"x\",\"x\",IF(U6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(V6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6518=\"x\",\"x\",IF(V6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(W6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6518=\"x\",\"x\",IF(W6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(X6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6518=\"x\",\"x\",IF(X6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(Y6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6518=\"x\",\"x\",IF(Y6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(Z6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6518=\"x\",\"x\",IF(Z6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(AA6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6518=\"x\",\"x\",IF(AA6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(AB6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6518=\"x\",\"x\",IF(AB6518=0,INDEX('Input_4x2_Trac 330kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$133:$C$138,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6518*IF(AC6016>'Input_4x2_Trac 330kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6516","v":"CAPEX Replacement Unit H2 Tank 350 bar"},null,2024,null,"CatenaryCAPEX Replacement Unit H2 Tank 350 bar2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D6538","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6540:AC6540,$L$6:$AC$6,\">=\"&$G6540,$L$6:$AC$6,\"<\"&$G6540+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6540:AC6540,$L$6:$AC$6,\">=\"&$G6540,$L$6:$AC$6,\"<\"&$G6540+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G6540=L$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=M$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=N$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=O$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=P$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=R$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=S$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=T$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=U$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=V$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=W$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=X$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Trac 330kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6537","v":"CAPEX H2 Tank 700 bar"},null,2025,null,"CatenaryCAPEX H2 Tank 700 bar2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6558,Allocations!$C$21:$C$28,0),MATCH($C6558,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6558:AC6558,$L$6:$AC$6,\">=\"&$G6558,$L$6:$AC$6,\"<\"&$G6558+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6558:AC6558,$L$6:$AC$6,\">=\"&$G6558,$L$6:$AC$6,\"<\"&$G6538+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6558=\"x\",\"x\",IF(L6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(M6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6558=\"x\",\"x\",IF(M6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(N6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6558=\"x\",\"x\",IF(N6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(O6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6558=\"x\",\"x\",IF(O6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(P6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6558=\"x\",\"x\",IF(P6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(Q6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6558=\"x\",\"x\",IF(Q6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(R6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6558=\"x\",\"x\",IF(R6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(S6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6558=\"x\",\"x\",IF(S6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(T6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6558=\"x\",\"x\",IF(T6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(U6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6558=\"x\",\"x\",IF(U6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(V6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6558=\"x\",\"x\",IF(V6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(W6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6558=\"x\",\"x\",IF(W6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(X6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6558=\"x\",\"x\",IF(X6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(Y6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6558=\"x\",\"x\",IF(Y6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(Z6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6558=\"x\",\"x\",IF(Z6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(AA6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6558=\"x\",\"x\",IF(AA6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(AB6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6558=\"x\",\"x\",IF(AB6558=0,INDEX('Input_4x2_Trac 330kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$150:$C$155,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$150:$V$150,0))*$D6558*IF(AC6015>'Input_4x2_Trac 330kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6557","v":"CAPEX Replacement Unit H2 Tank 700 bar"},null,2023,null,"CatenaryCAPEX Replacement Unit H2 Tank 700 bar2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,{"$f":"G6566","v":0},null,{"$f":"AE6566&AF6566&AH6566","v":"Catenary0"}]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D6579","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6581:AC6581,$L$6:$AC$6,\">=\"&$G6581,$L$6:$AC$6,\"<\"&$G6581+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6581:AC6581,$L$6:$AC$6,\">=\"&$G6581,$L$6:$AC$6,\"<\"&$G6581+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G6581=L$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=M$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=N$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=O$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=P$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=Q$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=R$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=S$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=T$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=U$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=V$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=W$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=X$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=Y$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=Z$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=AA$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=AB$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=AC$6,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6578","v":"CAPEX H2 Tank LH2"},null,2025,null,"CatenaryCAPEX H2 Tank LH22025"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$14","v":"Residual Value H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6588","v":"Residual Value H2 Tank LH2"},null,0,null,"CatenaryResidual Value H2 Tank LH20"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D6599","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6604:AC6604,$L$6:$AC$6,\">=\"&$G6604,$L$6:$AC$6,\"<\"&$G6584+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6604:AC6604,$L$6:$AC$6,\">=\"&$G6604,$L$6:$AC$6,\"<\"&$G6584+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6604=\"x\",\"x\",IF(L6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(M6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6604=\"x\",\"x\",IF(M6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(N6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6604=\"x\",\"x\",IF(N6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(O6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6604=\"x\",\"x\",IF(O6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(P6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6604=\"x\",\"x\",IF(P6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(Q6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6604=\"x\",\"x\",IF(Q6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(R6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6604=\"x\",\"x\",IF(R6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(S6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6604=\"x\",\"x\",IF(S6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(T6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6604=\"x\",\"x\",IF(T6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(U6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6604=\"x\",\"x\",IF(U6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(V6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6604=\"x\",\"x\",IF(V6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(W6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6604=\"x\",\"x\",IF(W6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(X6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6604=\"x\",\"x\",IF(X6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(Y6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6604=\"x\",\"x\",IF(Y6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(Z6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6604=\"x\",\"x\",IF(Z6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(AA6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6604=\"x\",\"x\",IF(AA6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(AB6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6604=\"x\",\"x\",IF(AB6604=0,INDEX('Input_4x2_Trac 330kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$167:$V$167,0))*$D6604*IF(AC6020>'Input_4x2_Trac 330kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2028,null,"CatenaryCAPEX Replacement Unit H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6620","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6623:AC6623,$L$6:$AC$6,\">=\"&$G6623,$L$6:$AC$6,\"<\"&$G6623+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6623:AC6623,$L$6:$AC$6,\">=\"&$G6623,$L$6:$AC$6,\"<\"&$G6623+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G6623=L$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*L6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=M$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*M6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=N$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*N6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=O$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*O6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=P$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*P6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=Q$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*Q6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=R$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*R6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=S$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*S6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=T$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*T6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=U$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*U6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=V$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*V6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=W$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*W6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=X$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*X6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=Y$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*Y6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=Z$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*Z6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=AA$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*AA6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=AB$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*AB6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=AC$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*AC6210*$D6623,0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6619","v":"CAPEX Large Battery"},null,2026,null,"CatenaryCAPEX Large Battery2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6630","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6635-1+Input_General!$E$22,$K6635:$AC6635),I6625*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6635-1+Input_General!$F$22,$K6635:$AC6635),I6625*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6635=0,IF(OR(K6635>0,L6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6635=0,IF(OR(L6635>0,M6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6635=0,IF(OR(M6635>0,N6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6635=0,IF(OR(N6635>0,O6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6635=0,IF(OR(O6635>0,P6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6635=0,IF(OR(P6635>0,Q6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6635=0,IF(OR(Q6635>0,R6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6635=0,IF(OR(R6635>0,S6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6635=0,IF(OR(S6635>0,T6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6635=0,IF(OR(T6635>0,U6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6635=0,IF(OR(U6635>0,V6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6635=0,IF(OR(V6635>0,W6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6635=0,IF(OR(W6635>0,X6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6635=0,IF(OR(X6635>0,Y6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6635=0,IF(OR(Y6635>0,Z6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6635=0,IF(OR(Z6635>0,AA6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6635=0,IF(OR(AA6635>0,AB6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6635=0,IF(OR(AB6635>0,AC6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6635-($J6625*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6629","v":"Residual Value Large Battery"},null,2028,null,"CatenaryResidual Value Large Battery2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6640","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6645:AC6645,$L$6:$AC$6,\">=\"&$G6645,$L$6:$AC$6,\"<\"&$G6625+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6645:AC6645,$L$6:$AC$6,\">=\"&$G6645,$L$6:$AC$6,\"<\"&$G6625+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6645=\"x\",\"x\",\nIF(L6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(M$6,Input_General!$B$166:$V$166,0))*M6212*IF(M6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6645=\"x\",\"x\",\nIF(M6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(N$6,Input_General!$B$166:$V$166,0))*N6212*IF(N6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6645=\"x\",\"x\",\nIF(N6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(O$6,Input_General!$B$166:$V$166,0))*O6212*IF(O6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6645=\"x\",\"x\",\nIF(O6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(P$6,Input_General!$B$166:$V$166,0))*P6212*IF(P6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6645=\"x\",\"x\",\nIF(P6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Q$6,Input_General!$B$166:$V$166,0))*Q6212*IF(Q6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6645=\"x\",\"x\",\nIF(Q6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(R$6,Input_General!$B$166:$V$166,0))*R6212*IF(R6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6645=\"x\",\"x\",\nIF(R6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(S$6,Input_General!$B$166:$V$166,0))*S6212*IF(S6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6645=\"x\",\"x\",\nIF(S6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(T$6,Input_General!$B$166:$V$166,0))*T6212*IF(T6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6645=\"x\",\"x\",\nIF(T6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(U$6,Input_General!$B$166:$V$166,0))*U6212*IF(U6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6645=\"x\",\"x\",\nIF(U6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(V$6,Input_General!$B$166:$V$166,0))*V6212*IF(V6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6645=\"x\",\"x\",\nIF(V6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(W$6,Input_General!$B$166:$V$166,0))*W6212*IF(W6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6645=\"x\",\"x\",\nIF(W6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(X$6,Input_General!$B$166:$V$166,0))*X6212*IF(X6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6645=\"x\",\"x\",\nIF(X6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Y$6,Input_General!$B$166:$V$166,0))*Y6212*IF(Y6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6645=\"x\",\"x\",\nIF(Y6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Z$6,Input_General!$B$166:$V$166,0))*Z6212*IF(Z6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6645=\"x\",\"x\",\nIF(Z6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AA$6,Input_General!$B$166:$V$166,0))*AA6212*IF(AA6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6645=\"x\",\"x\",\nIF(AA6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AB$6,Input_General!$B$166:$V$166,0))*AB6212*IF(AB6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6645=\"x\",\"x\",\nIF(AB6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AC$6,Input_General!$B$166:$V$166,0))*AC6212*IF(AC6020>'Input_4x2_Trac 330kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6639","v":"CAPEX Replacement Unit Large Battery"},null,2028,null,"CatenaryCAPEX Replacement Unit Large Battery2028"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6671,Allocations!$C$21:$C$28,0),MATCH($C6671,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6671-1+Input_General!$E$22,$K6671:$AC6671),I6661*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":26657.663999999997},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6671-1+Input_General!$F$22,$K6671:$AC6671),I6661*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":4846.8480000000009},0,{"$f":"IF(K6671=0,IF(OR(K6671>0,L6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011)))","v":44106.316800000001},{"$f":"IF(L6671=0,IF(OR(L6671>0,M6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011)))","v":39744.153599999998},{"$f":"IF(M6671=0,IF(OR(M6671>0,N6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011)))","v":35381.990399999995},{"$f":"IF(N6671=0,IF(OR(N6671>0,O6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011)))","v":31019.827199999996},{"$f":"IF(O6671=0,IF(OR(O6671>0,P6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011)))","v":26657.663999999997},{"$f":"IF(P6671=0,IF(OR(P6671>0,Q6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011)))","v":22295.500799999998},{"$f":"IF(Q6671=0,IF(OR(Q6671>0,R6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011)))","v":17933.337599999999},{"$f":"IF(R6671=0,IF(OR(R6671>0,S6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011)))","v":13571.1744},{"$f":"IF(S6671=0,IF(OR(S6671>0,T6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011)))","v":9209.0112000000008},{"$f":"IF(T6671=0,IF(OR(T6671>0,U6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011)))","v":4846.8480000000009},{"$f":"IF(U6671=0,IF(OR(U6671>0,V6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011)))","v":484.68480000000091},{"$f":"IF(V6671=0,IF(OR(V6671>0,W6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011)))","v":0.01},{"$f":"IF(W6671=0,IF(OR(W6671>0,X6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011)))","v":0.01},{"$f":"IF(X6671=0,IF(OR(X6671>0,Y6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011)))","v":0.01},{"$f":"IF(Y6671=0,IF(OR(Y6671>0,Z6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011)))","v":0.01},{"$f":"IF(Z6671=0,IF(OR(Z6671>0,AA6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011)))","v":0.01},{"$f":"IF(AA6671=0,IF(OR(AA6671>0,AB6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011)))","v":0.01},{"$f":"IF(AB6671=0,IF(OR(AB6671>0,AC6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6671-($J6661*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011)))","v":0.01},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6670","v":"Residual Value Catenary Equipment"},null,2023,null,"CatenaryResidual Value Catenary Equipment2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6681,Allocations!$C$21:$C$28,0),MATCH($C6681,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6681:AC6681,$L$6:$AC$6,\">=\"&$G6681,$L$6:$AC$6,\"<\"&$G6681+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6681:AC6681,$L$6:$AC$6,\">=\"&$G6681,$L$6:$AC$6,\"<\"&$G6661+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6681=\"x\",\"x\",IF(L6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(M$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(M6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6681=\"x\",\"x\",IF(M6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(N$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(N6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6681=\"x\",\"x\",IF(N6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(O$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(O6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6681=\"x\",\"x\",IF(O6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(P$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(P6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6681=\"x\",\"x\",IF(P6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(Q$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(Q6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6681=\"x\",\"x\",IF(Q6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(R$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(R6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6681=\"x\",\"x\",IF(R6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(S$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(S6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6681=\"x\",\"x\",IF(S6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(T$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(T6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6681=\"x\",\"x\",IF(T6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(U$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(U6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6681=\"x\",\"x\",IF(U6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(V$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(V6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6681=\"x\",\"x\",IF(V6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(W$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(W6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6681=\"x\",\"x\",IF(W6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(X$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(X6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6681=\"x\",\"x\",IF(X6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(Y$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(Y6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6681=\"x\",\"x\",IF(Y6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(Z$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(Z6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6681=\"x\",\"x\",IF(Z6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(AA$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(AA6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6681=\"x\",\"x\",IF(AA6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(AB$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(AB6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6681=\"x\",\"x\",IF(AB6681=0,INDEX('Input_4x2_Trac 330kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Trac 330kW'!$C$184:$C$189,0),MATCH(AC$6,'Input_4x2_Trac 330kW'!$B$184:$V$184,0))*$D6681*IF(AC6015>'Input_4x2_Trac 330kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6680","v":"CAPEX Replacement Unit Catenary Equipment"},null,2023,null,"CatenaryCAPEX Replacement Unit Catenary Equipment2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D6691","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6693-1+Input_General!$E$22,$K6693:$AC6693),I6683*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6693-1+Input_General!$F$22,$K6693:$AC6693),I6683*INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6693=0,IF(OR(K6693>0,L6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6693=0,IF(OR(L6693>0,M6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6693=0,IF(OR(M6693>0,N6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6693=0,IF(OR(N6693>0,O6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6693=0,IF(OR(O6693>0,P6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6693=0,IF(OR(P6693>0,Q6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6693=0,IF(OR(Q6693>0,R6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6693=0,IF(OR(R6693>0,S6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6693=0,IF(OR(S6693>0,T6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6693=0,IF(OR(T6693>0,U6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6693=0,IF(OR(U6693>0,V6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6693=0,IF(OR(V6693>0,W6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6693=0,IF(OR(W6693>0,X6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6693=0,IF(OR(X6693>0,Y6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6693=0,IF(OR(Y6693>0,Z6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6693=0,IF(OR(Z6693>0,AA6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6693=0,IF(OR(AA6693>0,AB6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6693=0,IF(OR(AB6693>0,AC6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6693-($J6683*(1-INDEX('Input_4x2_Trac 330kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Trac 330kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Trac 330kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2025,null,"CatenaryResidual Value Replacement Unit Catenary Equipment2025"]
[null,null,{"$f":"Terms!$E$17","v":"Infrastructure"},{"$f":"INDEX('Cockpit Details'!$H$25:$H$31,MATCH(F6704,'Cockpit Details'!$F$25:$F$31,0))","v":0},null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6704:AC6704,$L$6:$AC$6,\">=\"&$G6704,$L$6:$AC$6,\"<\"&$G6704+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6704:AC6704,$L$6:$AC$6,\">=\"&$G6704,$L$6:$AC$6,\"<\"&$G6704+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G6704=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C2700","v":"CAPEX Infrastructure"},null,2026,null,"CatenaryCAPEX Infrastructure2026"]
[null,null,{"$f":"C6713","v":"Total Opex"},null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6725+I6767+I6797+I6837","v":642401.75256854203},1280722.7722019656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},"Total Opex",null,2024,null,"CatenaryTotal Opex2024"]
[null,null,{"$f":"C6733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6735:AC6735,$L$6:$AC$6,\">=\"&$G6735,$L$6:$AC$6,\"<\"&$G6735+Input_General!$E$22),\"Error\")","v":39937.999999999993},{"$f":"IFERROR(SUMIFS(L6735:AC6735,$L$6:$AC$6,\">=\"&$G6735,$L$6:$AC$6,\"<\"&$G6735+Input_General!$F$22),\"Error\")","v":75133.362499999988},null,{"$f":"IF(L$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":8486.8250000000007},{"$f":"IF(N$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":8237.2124999999996},{"$f":"IF(O$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7987.5999999999995},{"$f":"IF(P$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7737.9874999999984},{"$f":"IF(Q$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7488.3749999999982},{"$f":"IF(R$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7238.7624999999971},{"$f":"IF(S$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6989.1500000000005},{"$f":"IF(T$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6989.1500000000005},{"$f":"IF(U$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6989.1500000000005},{"$f":"IF(V$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6989.1500000000005},{"$f":"IF(W$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6989.1500000000005},{"$f":"IF(X$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6989.1500000000005},{"$f":"IF(Y$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6989.1500000000005},{"$f":"IF(Z$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6989.1500000000005},{"$f":"IF(AA$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6989.1500000000005},{"$f":"IF(AB$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6989.1500000000005},{"$f":"IF(AC$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6989.1500000000005},null,{"$f":"C6008","v":"Catenary"},"Energy/Fuel Cost w/o tax/surcharges",null,2024,null,"CatenaryEnergy/Fuel Cost w/o tax/surcharges2024"]
[null,null,{"$f":"C6733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6737:AC6737,$L$6:$AC$6,\">=\"&$G6737,$L$6:$AC$6,\"<\"&$G6737+Input_General!$E$22),\"Error\")","v":36851.925000000003},{"$f":"IFERROR(SUMIFS(L6737:AC6737,$L$6:$AC$6,\">=\"&$G6737,$L$6:$AC$6,\"<\"&$G6737+Input_General!$F$22),\"Error\")","v":71247.055000000022},null,{"$f":"IF(L$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(N$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(O$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7861.7440000000015},{"$f":"IF(P$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7616.0645000000004},{"$f":"IF(Q$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7370.3850000000002},{"$f":"IF(R$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":7124.7054999999991},{"$f":"IF(S$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6879.0260000000026},{"$f":"IF(T$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6879.0260000000026},{"$f":"IF(U$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6879.0260000000026},{"$f":"IF(V$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6879.0260000000026},{"$f":"IF(W$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6879.0260000000026},{"$f":"IF(X$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6879.0260000000026},{"$f":"IF(Y$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6879.0260000000026},{"$f":"IF(Z$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6879.0260000000026},{"$f":"IF(AA$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6879.0260000000026},{"$f":"IF(AB$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6879.0260000000026},{"$f":"IF(AC$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC6011*(INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))),0)","v":6879.0260000000026},null,{"$f":"C6008","v":"Catenary"},"Energy/Fuel Cost w/o tax/surcharges",null,2026,null,"CatenaryEnergy/Fuel Cost w/o tax/surcharges2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6757:AC6757,$L$6:$AC$6,\">=\"&$G6757,$L$6:$AC$6,\"<\"&$G6757+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6757:AC6757,$L$6:$AC$6,\">=\"&$G6757,$L$6:$AC$6,\"<\"&$G6757+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IF(L$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(L$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*L6011,0)","v":0},{"$f":"IF(M$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(M$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*M6011,0)","v":0},{"$f":"IF(N$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(N$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*N6011,0)","v":0},{"$f":"IF(O$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(O$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*O6011,0)","v":0},{"$f":"IF(P$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(P$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*P6011,0)","v":0},{"$f":"IF(Q$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Q$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*Q6011,0)","v":0},{"$f":"IF(R$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(R$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*R6011,0)","v":0},{"$f":"IF(S$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(S$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*S6011,0)","v":0},{"$f":"IF(T$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(T$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*T6011,0)","v":0},{"$f":"IF(U$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(U$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*U6011,0)","v":0},{"$f":"IF(V$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(V$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*V6011,0)","v":0},{"$f":"IF(W$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(W$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*W6011,0)","v":0},{"$f":"IF(X$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(X$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*X6011,0)","v":0},{"$f":"IF(Y$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Y$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*Y6011,0)","v":0},{"$f":"IF(Z$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Z$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*Z6011,0)","v":0},{"$f":"IF(AA$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AA$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*AA6011,0)","v":0},{"$f":"IF(AB$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AB$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*AB6011,0)","v":0},{"$f":"IF(AC$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AC$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Trac 330kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Trac 330kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Trac 330kW'!$B$209:$V$209,0))*AC6011,0)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6753","v":"AdBlue"},null,2026,null,"CatenaryAdBlue2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},0,null,0,null,"Catenary00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},0,null,0,null,"Catenary00"]
[null,null,"Truck Taxation Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,0,null,"CatenaryTruck Taxation Total0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6776+I6786","v":8503.6381311367004},17775.217592684614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2023,null,"CatenaryTruck Taxation Total2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6777+I6787","v":8587.8757855134809},17837.656135908583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2024,null,"CatenaryTruck Taxation Total2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6778+I6788","v":8657.5696366672637},17834.182384690925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2025,null,"CatenaryTruck Taxation Total2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6779+I6789","v":8800.1343600832297},17945.104283698038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2026,null,"CatenaryTruck Taxation Total2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6780+I6790","v":7233.4442077961885},14634.330550488317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2027,null,"CatenaryTruck Taxation Total2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6781+I6791","v":7292.5633282964591},14668.566235078664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2028,null,"CatenaryTruck Taxation Total2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6782+I6792","v":7323.4001076977693},14674.519578570042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2029,null,"CatenaryTruck Taxation Total2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6783+I6793","v":6498.7655106375232},12997.531021275046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2030,null,"CatenaryTruck Taxation Total2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6774","v":0},null,0,null,"Catenary00"]
[null,null,{"$f":"Terms!$F$9","v":"Registration Fee"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,0,null,"CatenaryRegistration Fee0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6776:AC6776,$L$6:$AC$6,\">=\"&$G6776,$L$6:$AC$6,\"<\"&$G6776+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6776:AC6776,$L$6:$AC$6,\">=\"&$G6776,$L$6:$AC$6,\"<\"&$G6776+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*L6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*M6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*N6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*O6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*P6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*Q6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*R6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*S6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*T6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*U6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*V6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*W6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*X6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*Y6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*Z6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*AA6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*AB6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*AC6290","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2023,null,"CatenaryRegistration Fee2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6777:AC6777,$L$6:$AC$6,\">=\"&$G6777,$L$6:$AC$6,\"<\"&$G6777+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6777:AC6777,$L$6:$AC$6,\">=\"&$G6777,$L$6:$AC$6,\"<\"&$G6777+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*L6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*M6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*N6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*O6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*P6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*Q6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*R6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*S6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*T6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*U6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*V6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*W6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*X6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*Y6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*Z6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*AA6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*AB6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*AC6291","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2024,null,"CatenaryRegistration Fee2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6778:AC6778,$L$6:$AC$6,\">=\"&$G6778,$L$6:$AC$6,\"<\"&$G6778+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6778:AC6778,$L$6:$AC$6,\">=\"&$G6778,$L$6:$AC$6,\"<\"&$G6778+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*L6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*M6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*N6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*O6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*P6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*Q6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*R6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*S6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*T6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*U6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*V6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*W6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*X6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*Y6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*Z6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*AA6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*AB6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*AC6292","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2025,null,"CatenaryRegistration Fee2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6779:AC6779,$L$6:$AC$6,\">=\"&$G6779,$L$6:$AC$6,\"<\"&$G6779+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6779:AC6779,$L$6:$AC$6,\">=\"&$G6779,$L$6:$AC$6,\"<\"&$G6779+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*L6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*M6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*N6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*O6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*P6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*Q6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*R6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*S6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*T6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*U6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*V6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*W6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*X6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*Y6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*Z6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*AA6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*AB6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*AC6293","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2026,null,"CatenaryRegistration Fee2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6780:AC6780,$L$6:$AC$6,\">=\"&$G6780,$L$6:$AC$6,\"<\"&$G6780+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6780:AC6780,$L$6:$AC$6,\">=\"&$G6780,$L$6:$AC$6,\"<\"&$G6780+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*L6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*M6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*N6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*O6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*P6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*Q6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*R6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*S6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*T6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*U6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*V6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*W6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*X6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*Y6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*Z6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*AA6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*AB6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*AC6294","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2027,null,"CatenaryRegistration Fee2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6781:AC6781,$L$6:$AC$6,\">=\"&$G6781,$L$6:$AC$6,\"<\"&$G6781+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6781:AC6781,$L$6:$AC$6,\">=\"&$G6781,$L$6:$AC$6,\"<\"&$G6781+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*L6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*M6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*N6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*O6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*P6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*Q6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*R6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*S6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*T6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*U6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*V6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*W6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*X6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*Y6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*Z6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*AA6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*AB6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*AC6295","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2028,null,"CatenaryRegistration Fee2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6782:AC6782,$L$6:$AC$6,\">=\"&$G6782,$L$6:$AC$6,\"<\"&$G6782+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6782:AC6782,$L$6:$AC$6,\">=\"&$G6782,$L$6:$AC$6,\"<\"&$G6782+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*L6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*M6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*N6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*O6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*P6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*Q6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*R6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*S6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*T6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*U6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*V6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*W6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*X6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*Y6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*Z6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*AA6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*AB6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*AC6296","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2029,null,"CatenaryRegistration Fee2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6783:AC6783,$L$6:$AC$6,\">=\"&$G6783,$L$6:$AC$6,\"<\"&$G6783+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6783:AC6783,$L$6:$AC$6,\">=\"&$G6783,$L$6:$AC$6,\"<\"&$G6783+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*L6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*M6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*N6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*O6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*P6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*Q6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*R6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*S6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*T6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*U6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*V6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*W6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*X6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*Y6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*Z6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*AA6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*AB6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*AC6297","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2030,null,"CatenaryRegistration Fee2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6784","v":0},null,0,null,"Catenary00"]
[null,null,{"$f":"Terms!$F$10","v":"Motor Vehicle Tax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,0,null,"CatenaryMotor Vehicle Tax0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6786:AC6786,$L$6:$AC$6,\">=\"&$G6786,$L$6:$AC$6,\"<\"&$G6786+Input_General!$E$22),\"Error\")","v":8503.6381311367004},{"$f":"IFERROR(SUMIFS(L6786:AC6786,$L$6:$AC$6,\">=\"&$G6786,$L$6:$AC$6,\"<\"&$G6786+Input_General!$F$22),\"Error\")","v":17775.217592684614},null,{"$f":"IF(L$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":1634.672486952888},{"$f":"IF(M$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":1666.7000211451405},{"$f":"IF(N$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":1698.7275553373927},{"$f":"IF(O$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":1734.0885410128903},{"$f":"IF(P$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1769.449526688388},{"$f":"IF(Q$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1804.8105123638859},{"$f":"IF(R$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1840.1714980393836},{"$f":"IF(S$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1875.5324837148812},{"$f":"IF(T$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1875.5324837148812},{"$f":"IF(U$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1875.5324837148812},{"$f":"IF(V$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1875.5324837148812},{"$f":"IF(W$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1875.5324837148812},{"$f":"IF(X$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1875.5324837148812},{"$f":"IF(Y$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1875.5324837148812},{"$f":"IF(Z$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1875.5324837148812},{"$f":"IF(AA$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1875.5324837148812},{"$f":"IF(AB$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1875.5324837148812},{"$f":"IF(AC$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1875.5324837148812},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2023,null,"CatenaryMotor Vehicle Tax2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6787:AC6787,$L$6:$AC$6,\">=\"&$G6787,$L$6:$AC$6,\"<\"&$G6787+Input_General!$E$22),\"Error\")","v":8587.8757855134809},{"$f":"IFERROR(SUMIFS(L6787:AC6787,$L$6:$AC$6,\">=\"&$G6787,$L$6:$AC$6,\"<\"&$G6787+Input_General!$F$22),\"Error\")","v":17837.656135908583},null,{"$f":"IF(L$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":1650.1939288002247},{"$f":"IF(N$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":1681.9042796779931},{"$f":"IF(O$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":1716.9150693448737},{"$f":"IF(P$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1751.9258590117545},{"$f":"IF(Q$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1786.936648678635},{"$f":"IF(R$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1821.9474383455156},{"$f":"IF(S$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1856.9582280123961},{"$f":"IF(T$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1856.9582280123961},{"$f":"IF(U$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1856.9582280123961},{"$f":"IF(V$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1856.9582280123961},{"$f":"IF(W$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1856.9582280123961},{"$f":"IF(X$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1856.9582280123961},{"$f":"IF(Y$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1856.9582280123961},{"$f":"IF(Z$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1856.9582280123961},{"$f":"IF(AA$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1856.9582280123961},{"$f":"IF(AB$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1856.9582280123961},{"$f":"IF(AC$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1856.9582280123961},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2024,null,"CatenaryMotor Vehicle Tax2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6788:AC6788,$L$6:$AC$6,\">=\"&$G6788,$L$6:$AC$6,\"<\"&$G6788+Input_General!$E$22),\"Error\")","v":8657.5696366672637},{"$f":"IFERROR(SUMIFS(L6788:AC6788,$L$6:$AC$6,\">=\"&$G6788,$L$6:$AC$6,\"<\"&$G6788+Input_General!$F$22),\"Error\")","v":17834.182384690925},null,{"$f":"IF(L$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":1662.3081791525999},{"$f":"IF(O$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":1696.9110532430263},{"$f":"IF(P$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1731.513927333453},{"$f":"IF(Q$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1766.1168014238795},{"$f":"IF(R$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1800.7196755143059},{"$f":"IF(S$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1835.3225496047323},{"$f":"IF(T$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1835.3225496047323},{"$f":"IF(U$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1835.3225496047323},{"$f":"IF(V$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1835.3225496047323},{"$f":"IF(W$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1835.3225496047323},{"$f":"IF(X$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1835.3225496047323},{"$f":"IF(Y$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1835.3225496047323},{"$f":"IF(Z$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1835.3225496047323},{"$f":"IF(AA$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1835.3225496047323},{"$f":"IF(AB$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1835.3225496047323},{"$f":"IF(AC$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1835.3225496047323},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2025,null,"CatenaryMotor Vehicle Tax2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6789:AC6789,$L$6:$AC$6,\">=\"&$G6789,$L$6:$AC$6,\"<\"&$G6789+Input_General!$E$22),\"Error\")","v":8800.1343600832297},{"$f":"IFERROR(SUMIFS(L6789:AC6789,$L$6:$AC$6,\">=\"&$G6789,$L$6:$AC$6,\"<\"&$G6789+Input_General!$F$22),\"Error\")","v":17945.104283698038},null,{"$f":"IF(L$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":1691.0597593103305},{"$f":"IF(P$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1725.5433156634881},{"$f":"IF(Q$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1760.0268720166459},{"$f":"IF(R$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1794.5104283698038},{"$f":"IF(S$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1828.9939847229616},{"$f":"IF(T$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1828.9939847229616},{"$f":"IF(U$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1828.9939847229616},{"$f":"IF(V$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1828.9939847229616},{"$f":"IF(W$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1828.9939847229616},{"$f":"IF(X$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1828.9939847229616},{"$f":"IF(Y$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1828.9939847229616},{"$f":"IF(Z$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1828.9939847229616},{"$f":"IF(AA$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1828.9939847229616},{"$f":"IF(AB$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1828.9939847229616},{"$f":"IF(AC$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1828.9939847229616},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2026,null,"CatenaryMotor Vehicle Tax2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6790:AC6790,$L$6:$AC$6,\">=\"&$G6790,$L$6:$AC$6,\"<\"&$G6790+Input_General!$E$22),\"Error\")","v":7233.4442077961885},{"$f":"IFERROR(SUMIFS(L6790:AC6790,$L$6:$AC$6,\">=\"&$G6790,$L$6:$AC$6,\"<\"&$G6790+Input_General!$F$22),\"Error\")","v":14634.330550488317},null,{"$f":"IF(L$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(P$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1396.4562010904554},{"$f":"IF(Q$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1424.3632235731122},{"$f":"IF(R$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1452.2702460557691},{"$f":"IF(S$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1480.1772685384262},{"$f":"IF(T$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1480.1772685384262},{"$f":"IF(U$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1480.1772685384262},{"$f":"IF(V$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1480.1772685384262},{"$f":"IF(W$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1480.1772685384262},{"$f":"IF(X$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1480.1772685384262},{"$f":"IF(Y$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1480.1772685384262},{"$f":"IF(Z$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1480.1772685384262},{"$f":"IF(AA$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1480.1772685384262},{"$f":"IF(AB$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1480.1772685384262},{"$f":"IF(AC$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1480.1772685384262},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2027,null,"CatenaryMotor Vehicle Tax2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6791:AC6791,$L$6:$AC$6,\">=\"&$G6791,$L$6:$AC$6,\"<\"&$G6791+Input_General!$E$22),\"Error\")","v":7292.5633282964591},{"$f":"IFERROR(SUMIFS(L6791:AC6791,$L$6:$AC$6,\">=\"&$G6791,$L$6:$AC$6,\"<\"&$G6791+Input_General!$F$22),\"Error\")","v":14668.566235078664},null,{"$f":"IF(L$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(P$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(Q$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1419.574195699277},{"$f":"IF(R$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1447.3873885278588},{"$f":"IF(S$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1475.2005813564406},{"$f":"IF(T$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1475.2005813564406},{"$f":"IF(U$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1475.2005813564406},{"$f":"IF(V$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1475.2005813564406},{"$f":"IF(W$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1475.2005813564406},{"$f":"IF(X$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1475.2005813564406},{"$f":"IF(Y$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1475.2005813564406},{"$f":"IF(Z$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1475.2005813564406},{"$f":"IF(AA$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1475.2005813564406},{"$f":"IF(AB$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1475.2005813564406},{"$f":"IF(AC$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1475.2005813564406},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2028,null,"CatenaryMotor Vehicle Tax2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6792:AC6792,$L$6:$AC$6,\">=\"&$G6792,$L$6:$AC$6,\"<\"&$G6792+Input_General!$E$22),\"Error\")","v":7323.4001076977693},{"$f":"IFERROR(SUMIFS(L6792:AC6792,$L$6:$AC$6,\">=\"&$G6792,$L$6:$AC$6,\"<\"&$G6792+Input_General!$F$22),\"Error\")","v":14674.519578570042},null,{"$f":"IF(L$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(P$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(Q$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(R$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1442.5045309999484},{"$f":"IF(S$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1470.2238941744552},{"$f":"IF(T$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1470.2238941744552},{"$f":"IF(U$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1470.2238941744552},{"$f":"IF(V$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1470.2238941744552},{"$f":"IF(W$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1470.2238941744552},{"$f":"IF(X$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1470.2238941744552},{"$f":"IF(Y$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1470.2238941744552},{"$f":"IF(Z$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1470.2238941744552},{"$f":"IF(AA$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1470.2238941744552},{"$f":"IF(AB$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1470.2238941744552},{"$f":"IF(AC$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1470.2238941744552},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2029,null,"CatenaryMotor Vehicle Tax2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6793:AC6793,$L$6:$AC$6,\">=\"&$G6793,$L$6:$AC$6,\"<\"&$G6793+Input_General!$E$22),\"Error\")","v":6498.7655106375232},{"$f":"IFERROR(SUMIFS(L6793:AC6793,$L$6:$AC$6,\">=\"&$G6793,$L$6:$AC$6,\"<\"&$G6793+Input_General!$F$22),\"Error\")","v":12997.531021275046},null,{"$f":"IF(L$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(P$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(Q$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(R$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(S$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1299.7531021275047},{"$f":"IF(T$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1299.7531021275047},{"$f":"IF(U$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1299.7531021275047},{"$f":"IF(V$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1299.7531021275047},{"$f":"IF(W$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1299.7531021275047},{"$f":"IF(X$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1299.7531021275047},{"$f":"IF(Y$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1299.7531021275047},{"$f":"IF(Z$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1299.7531021275047},{"$f":"IF(AA$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1299.7531021275047},{"$f":"IF(AB$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1299.7531021275047},{"$f":"IF(AC$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1299.7531021275047},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2030,null,"CatenaryMotor Vehicle Tax2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6794","v":0},null,0,null,"Catenary00"]
[null,null,"Maintenance & Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,0,null,"CatenaryMaintenance & Insurance0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6806+I6816+I6826","v":73057.763897142853},{"$f":"J6806+J6816+J6826","v":146115.52779428571},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2023,null,"CatenaryMaintenance & Insurance2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6807+I6817+I6827","v":72999.751783028565},145999.50356605713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2024,null,"CatenaryMaintenance & Insurance2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6808+I6818+I6828","v":72932.178068914291},145864.35613782858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2025,null,"CatenaryMaintenance & Insurance2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6809+I6819+I6829","v":72912.412354800006},145824.82470960001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2026,null,"CatenaryMaintenance & Insurance2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6810+I6820+I6830","v":71822.969231565716},143645.93846313143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2027,null,"CatenaryMaintenance & Insurance2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6811+I6821+I6831","v":71807.425774571428},143614.85154914286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2028,null,"CatenaryMaintenance & Insurance2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6812+I6822+I6832","v":71791.882317577139},143583.76463515428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2029,null,"CatenaryMaintenance & Insurance2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6813+I6823+I6833","v":71259.458773948572},142518.91754789714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2030,null,"CatenaryMaintenance & Insurance2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,"Truck Maintenance Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,0,null,"CatenaryTruck Maintenance Cost0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6806:AC6806,$L$6:$AC$6,\">=\"&$G6806,$L$6:$AC$6,\"<\"&$G6806+Input_General!$E$22),\"Error\")","v":67200},{"$f":"IFERROR(SUMIFS(L6806:AC6806,$L$6:$AC$6,\">=\"&$G6806,$L$6:$AC$6,\"<\"&$G6806+Input_General!$F$22),\"Error\")","v":134400},null,{"$f":"IF(L$6>=$G6806,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(M$6>=$G6806,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(N$6>=$G6806,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(O$6>=$G6806,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(P$6>=$G6806,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Q$6>=$G6806,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(R$6>=$G6806,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(S$6>=$G6806,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(T$6>=$G6806,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(U$6>=$G6806,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(V$6>=$G6806,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(W$6>=$G6806,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(X$6>=$G6806,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Y$6>=$G6806,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Z$6>=$G6806,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AA$6>=$G6806,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AB$6>=$G6806,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AC$6>=$G6806,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":13440},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2023,null,"CatenaryTruck Maintenance Cost2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6807:AC6807,$L$6:$AC$6,\">=\"&$G6807,$L$6:$AC$6,\"<\"&$G6807+Input_General!$E$22),\"Error\")","v":67200},{"$f":"IFERROR(SUMIFS(L6807:AC6807,$L$6:$AC$6,\">=\"&$G6807,$L$6:$AC$6,\"<\"&$G6807+Input_General!$F$22),\"Error\")","v":134400},null,{"$f":"IF(L$6>=$G6807,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6807,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(N$6>=$G6807,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(O$6>=$G6807,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(P$6>=$G6807,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Q$6>=$G6807,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(R$6>=$G6807,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(S$6>=$G6807,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(T$6>=$G6807,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(U$6>=$G6807,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(V$6>=$G6807,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(W$6>=$G6807,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(X$6>=$G6807,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Y$6>=$G6807,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Z$6>=$G6807,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AA$6>=$G6807,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AB$6>=$G6807,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AC$6>=$G6807,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":13440},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2024,null,"CatenaryTruck Maintenance Cost2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6808:AC6808,$L$6:$AC$6,\">=\"&$G6808,$L$6:$AC$6,\"<\"&$G6808+Input_General!$E$22),\"Error\")","v":67200},{"$f":"IFERROR(SUMIFS(L6808:AC6808,$L$6:$AC$6,\">=\"&$G6808,$L$6:$AC$6,\"<\"&$G6808+Input_General!$F$22),\"Error\")","v":134400},null,{"$f":"IF(L$6>=$G6808,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6808,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6808,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(O$6>=$G6808,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(P$6>=$G6808,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Q$6>=$G6808,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(R$6>=$G6808,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(S$6>=$G6808,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(T$6>=$G6808,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(U$6>=$G6808,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(V$6>=$G6808,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(W$6>=$G6808,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(X$6>=$G6808,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Y$6>=$G6808,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Z$6>=$G6808,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AA$6>=$G6808,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AB$6>=$G6808,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AC$6>=$G6808,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":13440},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2025,null,"CatenaryTruck Maintenance Cost2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6809:AC6809,$L$6:$AC$6,\">=\"&$G6809,$L$6:$AC$6,\"<\"&$G6809+Input_General!$E$22),\"Error\")","v":67200},{"$f":"IFERROR(SUMIFS(L6809:AC6809,$L$6:$AC$6,\">=\"&$G6809,$L$6:$AC$6,\"<\"&$G6809+Input_General!$F$22),\"Error\")","v":134400},null,{"$f":"IF(L$6>=$G6809,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6809,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6809,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G6809,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(P$6>=$G6809,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Q$6>=$G6809,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(R$6>=$G6809,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(S$6>=$G6809,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(T$6>=$G6809,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(U$6>=$G6809,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(V$6>=$G6809,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(W$6>=$G6809,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(X$6>=$G6809,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Y$6>=$G6809,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Z$6>=$G6809,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AA$6>=$G6809,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AB$6>=$G6809,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AC$6>=$G6809,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":13440},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2026,null,"CatenaryTruck Maintenance Cost2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6810:AC6810,$L$6:$AC$6,\">=\"&$G6810,$L$6:$AC$6,\"<\"&$G6810+Input_General!$E$22),\"Error\")","v":67200},{"$f":"IFERROR(SUMIFS(L6810:AC6810,$L$6:$AC$6,\">=\"&$G6810,$L$6:$AC$6,\"<\"&$G6810+Input_General!$F$22),\"Error\")","v":134400},null,{"$f":"IF(L$6>=$G6810,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6810,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6810,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G6810,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G6810,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Q$6>=$G6810,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(R$6>=$G6810,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(S$6>=$G6810,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(T$6>=$G6810,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(U$6>=$G6810,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(V$6>=$G6810,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(W$6>=$G6810,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(X$6>=$G6810,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Y$6>=$G6810,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Z$6>=$G6810,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AA$6>=$G6810,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AB$6>=$G6810,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AC$6>=$G6810,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":13440},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2027,null,"CatenaryTruck Maintenance Cost2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6811:AC6811,$L$6:$AC$6,\">=\"&$G6811,$L$6:$AC$6,\"<\"&$G6811+Input_General!$E$22),\"Error\")","v":67200},{"$f":"IFERROR(SUMIFS(L6811:AC6811,$L$6:$AC$6,\">=\"&$G6811,$L$6:$AC$6,\"<\"&$G6811+Input_General!$F$22),\"Error\")","v":134400},null,{"$f":"IF(L$6>=$G6811,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6811,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6811,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G6811,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G6811,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(Q$6>=$G6811,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(R$6>=$G6811,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(S$6>=$G6811,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(T$6>=$G6811,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(U$6>=$G6811,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(V$6>=$G6811,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(W$6>=$G6811,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(X$6>=$G6811,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Y$6>=$G6811,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Z$6>=$G6811,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AA$6>=$G6811,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AB$6>=$G6811,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AC$6>=$G6811,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":13440},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2028,null,"CatenaryTruck Maintenance Cost2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6812:AC6812,$L$6:$AC$6,\">=\"&$G6812,$L$6:$AC$6,\"<\"&$G6812+Input_General!$E$22),\"Error\")","v":67200},{"$f":"IFERROR(SUMIFS(L6812:AC6812,$L$6:$AC$6,\">=\"&$G6812,$L$6:$AC$6,\"<\"&$G6812+Input_General!$F$22),\"Error\")","v":134400},null,{"$f":"IF(L$6>=$G6812,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6812,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6812,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G6812,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G6812,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(Q$6>=$G6812,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(R$6>=$G6812,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(S$6>=$G6812,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(T$6>=$G6812,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(U$6>=$G6812,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(V$6>=$G6812,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(W$6>=$G6812,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(X$6>=$G6812,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Y$6>=$G6812,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Z$6>=$G6812,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AA$6>=$G6812,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AB$6>=$G6812,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AC$6>=$G6812,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":13440},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2029,null,"CatenaryTruck Maintenance Cost2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6813:AC6813,$L$6:$AC$6,\">=\"&$G6813,$L$6:$AC$6,\"<\"&$G6813+Input_General!$E$22),\"Error\")","v":67200},{"$f":"IFERROR(SUMIFS(L6813:AC6813,$L$6:$AC$6,\">=\"&$G6813,$L$6:$AC$6,\"<\"&$G6813+Input_General!$F$22),\"Error\")","v":134400},null,{"$f":"IF(L$6>=$G6813,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6813,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6813,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G6813,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G6813,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(Q$6>=$G6813,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(R$6>=$G6813,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(S$6>=$G6813,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(T$6>=$G6813,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(U$6>=$G6813,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(V$6>=$G6813,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(W$6>=$G6813,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(X$6>=$G6813,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Y$6>=$G6813,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(Z$6>=$G6813,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AA$6>=$G6813,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AB$6>=$G6813,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":13440},{"$f":"IF(AC$6>=$G6813,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":13440},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2030,null,"CatenaryTruck Maintenance Cost2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,"Insurance Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,0,null,"CatenaryInsurance Cost0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6816:AC6816,$L$6:$AC$6,\">=\"&$G6816,$L$6:$AC$6,\"<\"&$G6816+Input_General!$E$22),\"Error\")","v":5857.7638971428578},{"$f":"IFERROR(SUMIFS(L6816:AC6816,$L$6:$AC$6,\">=\"&$G6816,$L$6:$AC$6,\"<\"&$G6816+Input_General!$F$22),\"Error\")","v":11715.527794285716},null,{"$f":"IF(L$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(M$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(N$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(O$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(P$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(Q$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(R$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(S$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(T$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(U$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(V$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(W$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(X$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(Y$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(Z$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(AA$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(AB$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},{"$f":"IF(AC$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1171.5527794285715},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2023,null,"CatenaryInsurance Cost2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6817:AC6817,$L$6:$AC$6,\">=\"&$G6817,$L$6:$AC$6,\"<\"&$G6817+Input_General!$E$22),\"Error\")","v":5799.7517830285724},{"$f":"IFERROR(SUMIFS(L6817:AC6817,$L$6:$AC$6,\">=\"&$G6817,$L$6:$AC$6,\"<\"&$G6817+Input_General!$F$22),\"Error\")","v":11599.503566057143},null,{"$f":"IF(L$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(N$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(O$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(P$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(Q$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(R$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(S$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(T$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(U$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(V$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(W$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(X$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(Y$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(Z$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(AA$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(AB$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},{"$f":"IF(AC$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1159.9503566057144},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2024,null,"CatenaryInsurance Cost2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6818:AC6818,$L$6:$AC$6,\">=\"&$G6818,$L$6:$AC$6,\"<\"&$G6818+Input_General!$E$22),\"Error\")","v":5732.1780689142852},{"$f":"IFERROR(SUMIFS(L6818:AC6818,$L$6:$AC$6,\">=\"&$G6818,$L$6:$AC$6,\"<\"&$G6818+Input_General!$F$22),\"Error\")","v":11464.356137828569},null,{"$f":"IF(L$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},{"$f":"IF(O$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},{"$f":"IF(P$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},{"$f":"IF(Q$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},{"$f":"IF(R$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},{"$f":"IF(S$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},{"$f":"IF(T$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},{"$f":"IF(U$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},{"$f":"IF(V$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},{"$f":"IF(W$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},{"$f":"IF(X$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},{"$f":"IF(Y$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},{"$f":"IF(Z$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},{"$f":"IF(AA$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},{"$f":"IF(AB$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},{"$f":"IF(AC$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1146.435613782857},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2025,null,"CatenaryInsurance Cost2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6819:AC6819,$L$6:$AC$6,\">=\"&$G6819,$L$6:$AC$6,\"<\"&$G6819+Input_General!$E$22),\"Error\")","v":5712.4123548000007},{"$f":"IFERROR(SUMIFS(L6819:AC6819,$L$6:$AC$6,\">=\"&$G6819,$L$6:$AC$6,\"<\"&$G6819+Input_General!$F$22),\"Error\")","v":11424.8247096},null,{"$f":"IF(L$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1142.4824709600002},{"$f":"IF(P$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1142.4824709600002},{"$f":"IF(Q$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1142.4824709600002},{"$f":"IF(R$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1142.4824709600002},{"$f":"IF(S$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1142.4824709600002},{"$f":"IF(T$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1142.4824709600002},{"$f":"IF(U$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1142.4824709600002},{"$f":"IF(V$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1142.4824709600002},{"$f":"IF(W$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1142.4824709600002},{"$f":"IF(X$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1142.4824709600002},{"$f":"IF(Y$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1142.4824709600002},{"$f":"IF(Z$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1142.4824709600002},{"$f":"IF(AA$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1142.4824709600002},{"$f":"IF(AB$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1142.4824709600002},{"$f":"IF(AC$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1142.4824709600002},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2026,null,"CatenaryInsurance Cost2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6820:AC6820,$L$6:$AC$6,\">=\"&$G6820,$L$6:$AC$6,\"<\"&$G6820+Input_General!$E$22),\"Error\")","v":4622.9692315657148},{"$f":"IFERROR(SUMIFS(L6820:AC6820,$L$6:$AC$6,\">=\"&$G6820,$L$6:$AC$6,\"<\"&$G6820+Input_General!$F$22),\"Error\")","v":9245.9384631314297},null,{"$f":"IF(L$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":924.59384631314299},{"$f":"IF(Q$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":924.59384631314299},{"$f":"IF(R$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":924.59384631314299},{"$f":"IF(S$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":924.59384631314299},{"$f":"IF(T$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":924.59384631314299},{"$f":"IF(U$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":924.59384631314299},{"$f":"IF(V$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":924.59384631314299},{"$f":"IF(W$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":924.59384631314299},{"$f":"IF(X$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":924.59384631314299},{"$f":"IF(Y$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":924.59384631314299},{"$f":"IF(Z$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":924.59384631314299},{"$f":"IF(AA$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":924.59384631314299},{"$f":"IF(AB$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":924.59384631314299},{"$f":"IF(AC$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":924.59384631314299},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2027,null,"CatenaryInsurance Cost2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6821:AC6821,$L$6:$AC$6,\">=\"&$G6821,$L$6:$AC$6,\"<\"&$G6821+Input_General!$E$22),\"Error\")","v":4607.4257745714285},{"$f":"IFERROR(SUMIFS(L6821:AC6821,$L$6:$AC$6,\">=\"&$G6821,$L$6:$AC$6,\"<\"&$G6821+Input_General!$F$22),\"Error\")","v":9214.851549142857},null,{"$f":"IF(L$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(Q$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":921.48515491428577},{"$f":"IF(R$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":921.48515491428577},{"$f":"IF(S$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":921.48515491428577},{"$f":"IF(T$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":921.48515491428577},{"$f":"IF(U$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":921.48515491428577},{"$f":"IF(V$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":921.48515491428577},{"$f":"IF(W$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":921.48515491428577},{"$f":"IF(X$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":921.48515491428577},{"$f":"IF(Y$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":921.48515491428577},{"$f":"IF(Z$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":921.48515491428577},{"$f":"IF(AA$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":921.48515491428577},{"$f":"IF(AB$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":921.48515491428577},{"$f":"IF(AC$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":921.48515491428577},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2028,null,"CatenaryInsurance Cost2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6822:AC6822,$L$6:$AC$6,\">=\"&$G6822,$L$6:$AC$6,\"<\"&$G6822+Input_General!$E$22),\"Error\")","v":4591.8823175771431},{"$f":"IFERROR(SUMIFS(L6822:AC6822,$L$6:$AC$6,\">=\"&$G6822,$L$6:$AC$6,\"<\"&$G6822+Input_General!$F$22),\"Error\")","v":9183.7646351542862},null,{"$f":"IF(L$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(Q$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(R$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":918.37646351542867},{"$f":"IF(S$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":918.37646351542867},{"$f":"IF(T$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":918.37646351542867},{"$f":"IF(U$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":918.37646351542867},{"$f":"IF(V$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":918.37646351542867},{"$f":"IF(W$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":918.37646351542867},{"$f":"IF(X$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":918.37646351542867},{"$f":"IF(Y$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":918.37646351542867},{"$f":"IF(Z$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":918.37646351542867},{"$f":"IF(AA$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":918.37646351542867},{"$f":"IF(AB$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":918.37646351542867},{"$f":"IF(AC$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":918.37646351542867},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,{"$f":"G6822","v":2029},null,{"$f":"AE6822&AF6822&AH6822","v":"CatenaryInsurance Cost2029"}]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6823:AC6823,$L$6:$AC$6,\">=\"&$G6823,$L$6:$AC$6,\"<\"&$G6823+Input_General!$E$22),\"Error\")","v":4059.4587739485714},{"$f":"IFERROR(SUMIFS(L6823:AC6823,$L$6:$AC$6,\">=\"&$G6823,$L$6:$AC$6,\"<\"&$G6823+Input_General!$F$22),\"Error\")","v":8118.9175478971438},null,{"$f":"IF(L$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(Q$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(R$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(S$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":811.89175478971424},{"$f":"IF(T$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":811.89175478971424},{"$f":"IF(U$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":811.89175478971424},{"$f":"IF(V$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":811.89175478971424},{"$f":"IF(W$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":811.89175478971424},{"$f":"IF(X$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":811.89175478971424},{"$f":"IF(Y$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":811.89175478971424},{"$f":"IF(Z$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":811.89175478971424},{"$f":"IF(AA$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":811.89175478971424},{"$f":"IF(AB$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":811.89175478971424},{"$f":"IF(AC$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":811.89175478971424},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2030,null,"CatenaryInsurance Cost2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,"Infrastructure Maintenance Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,0,null,"CatenaryInfrastructure Maintenance Cost0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6826:AC6826,$L$6:$AC$6,\">=\"&$G6826,$L$6:$AC$6,\"<\"&$G6826+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6826:AC6826,$L$6:$AC$6,\">=\"&$G6826,$L$6:$AC$6,\"<\"&$G6826+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6826=0,IF($G6826=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),K6826)","v":0},{"$f":"IF(L6826=0,IF($G6826=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),L6826)","v":0},{"$f":"IF(M6826=0,IF($G6826=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),M6826)","v":0},{"$f":"IF(N6826=0,IF($G6826=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),N6826)","v":0},{"$f":"IF(O6826=0,IF($G6826=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),O6826)","v":0},{"$f":"IF(P6826=0,IF($G6826=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),P6826)","v":0},{"$f":"IF(Q6826=0,IF($G6826=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),Q6826)","v":0},{"$f":"IF(R6826=0,IF($G6826=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),R6826)","v":0},{"$f":"IF(S6826=0,IF($G6826=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),S6826)","v":0},{"$f":"IF(T6826=0,IF($G6826=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),T6826)","v":0},{"$f":"IF(U6826=0,IF($G6826=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),U6826)","v":0},{"$f":"IF(V6826=0,IF($G6826=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),V6826)","v":0},{"$f":"IF(W6826=0,IF($G6826=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),W6826)","v":0},{"$f":"IF(X6826=0,IF($G6826=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),X6826)","v":0},{"$f":"IF(Y6826=0,IF($G6826=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),Y6826)","v":0},{"$f":"IF(Z6826=0,IF($G6826=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),Z6826)","v":0},{"$f":"IF(AA6826=0,IF($G6826=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),AA6826)","v":0},{"$f":"IF(AB6826=0,IF($G6826=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),AB6826)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2023,null,"CatenaryInfrastructure Maintenance Cost2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6827:AC6827,$L$6:$AC$6,\">=\"&$G6827,$L$6:$AC$6,\"<\"&$G6827+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6827:AC6827,$L$6:$AC$6,\">=\"&$G6827,$L$6:$AC$6,\"<\"&$G6827+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6827=0,IF($G6827=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),K6827)","v":0},{"$f":"IF(L6827=0,IF($G6827=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),L6827)","v":0},{"$f":"IF(M6827=0,IF($G6827=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),M6827)","v":0},{"$f":"IF(N6827=0,IF($G6827=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),N6827)","v":0},{"$f":"IF(O6827=0,IF($G6827=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),O6827)","v":0},{"$f":"IF(P6827=0,IF($G6827=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),P6827)","v":0},{"$f":"IF(Q6827=0,IF($G6827=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),Q6827)","v":0},{"$f":"IF(R6827=0,IF($G6827=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),R6827)","v":0},{"$f":"IF(S6827=0,IF($G6827=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),S6827)","v":0},{"$f":"IF(T6827=0,IF($G6827=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),T6827)","v":0},{"$f":"IF(U6827=0,IF($G6827=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),U6827)","v":0},{"$f":"IF(V6827=0,IF($G6827=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),V6827)","v":0},{"$f":"IF(W6827=0,IF($G6827=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),W6827)","v":0},{"$f":"IF(X6827=0,IF($G6827=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),X6827)","v":0},{"$f":"IF(Y6827=0,IF($G6827=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),Y6827)","v":0},{"$f":"IF(Z6827=0,IF($G6827=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),Z6827)","v":0},{"$f":"IF(AA6827=0,IF($G6827=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),AA6827)","v":0},{"$f":"IF(AB6827=0,IF($G6827=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),AB6827)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2024,null,"CatenaryInfrastructure Maintenance Cost2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6828:AC6828,$L$6:$AC$6,\">=\"&$G6828,$L$6:$AC$6,\"<\"&$G6828+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6828:AC6828,$L$6:$AC$6,\">=\"&$G6828,$L$6:$AC$6,\"<\"&$G6828+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6828=0,IF($G6828=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),K6828)","v":0},{"$f":"IF(L6828=0,IF($G6828=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),L6828)","v":0},{"$f":"IF(M6828=0,IF($G6828=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),M6828)","v":0},{"$f":"IF(N6828=0,IF($G6828=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),N6828)","v":0},{"$f":"IF(O6828=0,IF($G6828=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),O6828)","v":0},{"$f":"IF(P6828=0,IF($G6828=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),P6828)","v":0},{"$f":"IF(Q6828=0,IF($G6828=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),Q6828)","v":0},{"$f":"IF(R6828=0,IF($G6828=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),R6828)","v":0},{"$f":"IF(S6828=0,IF($G6828=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),S6828)","v":0},{"$f":"IF(T6828=0,IF($G6828=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),T6828)","v":0},{"$f":"IF(U6828=0,IF($G6828=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),U6828)","v":0},{"$f":"IF(V6828=0,IF($G6828=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),V6828)","v":0},{"$f":"IF(W6828=0,IF($G6828=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),W6828)","v":0},{"$f":"IF(X6828=0,IF($G6828=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),X6828)","v":0},{"$f":"IF(Y6828=0,IF($G6828=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),Y6828)","v":0},{"$f":"IF(Z6828=0,IF($G6828=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),Z6828)","v":0},{"$f":"IF(AA6828=0,IF($G6828=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),AA6828)","v":0},{"$f":"IF(AB6828=0,IF($G6828=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),AB6828)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2025,null,"CatenaryInfrastructure Maintenance Cost2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6829:AC6829,$L$6:$AC$6,\">=\"&$G6829,$L$6:$AC$6,\"<\"&$G6829+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6829:AC6829,$L$6:$AC$6,\">=\"&$G6829,$L$6:$AC$6,\"<\"&$G6829+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6829=0,IF($G6829=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),K6829)","v":0},{"$f":"IF(L6829=0,IF($G6829=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),L6829)","v":0},{"$f":"IF(M6829=0,IF($G6829=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),M6829)","v":0},{"$f":"IF(N6829=0,IF($G6829=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),N6829)","v":0},{"$f":"IF(O6829=0,IF($G6829=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),O6829)","v":0},{"$f":"IF(P6829=0,IF($G6829=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),P6829)","v":0},{"$f":"IF(Q6829=0,IF($G6829=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),Q6829)","v":0},{"$f":"IF(R6829=0,IF($G6829=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),R6829)","v":0},{"$f":"IF(S6829=0,IF($G6829=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),S6829)","v":0},{"$f":"IF(T6829=0,IF($G6829=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),T6829)","v":0},{"$f":"IF(U6829=0,IF($G6829=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),U6829)","v":0},{"$f":"IF(V6829=0,IF($G6829=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),V6829)","v":0},{"$f":"IF(W6829=0,IF($G6829=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),W6829)","v":0},{"$f":"IF(X6829=0,IF($G6829=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),X6829)","v":0},{"$f":"IF(Y6829=0,IF($G6829=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),Y6829)","v":0},{"$f":"IF(Z6829=0,IF($G6829=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),Z6829)","v":0},{"$f":"IF(AA6829=0,IF($G6829=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),AA6829)","v":0},{"$f":"IF(AB6829=0,IF($G6829=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),AB6829)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2026,null,"CatenaryInfrastructure Maintenance Cost2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6830:AC6830,$L$6:$AC$6,\">=\"&$G6830,$L$6:$AC$6,\"<\"&$G6830+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6830:AC6830,$L$6:$AC$6,\">=\"&$G6830,$L$6:$AC$6,\"<\"&$G6830+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6830=0,IF($G6830=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),K6830)","v":0},{"$f":"IF(L6830=0,IF($G6830=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),L6830)","v":0},{"$f":"IF(M6830=0,IF($G6830=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),M6830)","v":0},{"$f":"IF(N6830=0,IF($G6830=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),N6830)","v":0},{"$f":"IF(O6830=0,IF($G6830=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),O6830)","v":0},{"$f":"IF(P6830=0,IF($G6830=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),P6830)","v":0},{"$f":"IF(Q6830=0,IF($G6830=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),Q6830)","v":0},{"$f":"IF(R6830=0,IF($G6830=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),R6830)","v":0},{"$f":"IF(S6830=0,IF($G6830=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),S6830)","v":0},{"$f":"IF(T6830=0,IF($G6830=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),T6830)","v":0},{"$f":"IF(U6830=0,IF($G6830=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),U6830)","v":0},{"$f":"IF(V6830=0,IF($G6830=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),V6830)","v":0},{"$f":"IF(W6830=0,IF($G6830=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),W6830)","v":0},{"$f":"IF(X6830=0,IF($G6830=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),X6830)","v":0},{"$f":"IF(Y6830=0,IF($G6830=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),Y6830)","v":0},{"$f":"IF(Z6830=0,IF($G6830=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),Z6830)","v":0},{"$f":"IF(AA6830=0,IF($G6830=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),AA6830)","v":0},{"$f":"IF(AB6830=0,IF($G6830=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),AB6830)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2027,null,"CatenaryInfrastructure Maintenance Cost2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6831:AC6831,$L$6:$AC$6,\">=\"&$G6831,$L$6:$AC$6,\"<\"&$G6831+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6831:AC6831,$L$6:$AC$6,\">=\"&$G6831,$L$6:$AC$6,\"<\"&$G6831+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6831=0,IF($G6831=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),K6831)","v":0},{"$f":"IF(L6831=0,IF($G6831=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),L6831)","v":0},{"$f":"IF(M6831=0,IF($G6831=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),M6831)","v":0},{"$f":"IF(N6831=0,IF($G6831=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),N6831)","v":0},{"$f":"IF(O6831=0,IF($G6831=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),O6831)","v":0},{"$f":"IF(P6831=0,IF($G6831=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),P6831)","v":0},{"$f":"IF(Q6831=0,IF($G6831=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),Q6831)","v":0},{"$f":"IF(R6831=0,IF($G6831=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),R6831)","v":0},{"$f":"IF(S6831=0,IF($G6831=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),S6831)","v":0},{"$f":"IF(T6831=0,IF($G6831=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),T6831)","v":0},{"$f":"IF(U6831=0,IF($G6831=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),U6831)","v":0},{"$f":"IF(V6831=0,IF($G6831=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),V6831)","v":0},{"$f":"IF(W6831=0,IF($G6831=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),W6831)","v":0},{"$f":"IF(X6831=0,IF($G6831=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),X6831)","v":0},{"$f":"IF(Y6831=0,IF($G6831=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),Y6831)","v":0},{"$f":"IF(Z6831=0,IF($G6831=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),Z6831)","v":0},{"$f":"IF(AA6831=0,IF($G6831=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),AA6831)","v":0},{"$f":"IF(AB6831=0,IF($G6831=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),AB6831)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2028,null,"CatenaryInfrastructure Maintenance Cost2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6832:AC6832,$L$6:$AC$6,\">=\"&$G6832,$L$6:$AC$6,\"<\"&$G6832+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6832:AC6832,$L$6:$AC$6,\">=\"&$G6832,$L$6:$AC$6,\"<\"&$G6832+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6832=0,IF($G6832=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),K6832)","v":0},{"$f":"IF(L6832=0,IF($G6832=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),L6832)","v":0},{"$f":"IF(M6832=0,IF($G6832=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),M6832)","v":0},{"$f":"IF(N6832=0,IF($G6832=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),N6832)","v":0},{"$f":"IF(O6832=0,IF($G6832=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),O6832)","v":0},{"$f":"IF(P6832=0,IF($G6832=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),P6832)","v":0},{"$f":"IF(Q6832=0,IF($G6832=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),Q6832)","v":0},{"$f":"IF(R6832=0,IF($G6832=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),R6832)","v":0},{"$f":"IF(S6832=0,IF($G6832=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),S6832)","v":0},{"$f":"IF(T6832=0,IF($G6832=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),T6832)","v":0},{"$f":"IF(U6832=0,IF($G6832=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),U6832)","v":0},{"$f":"IF(V6832=0,IF($G6832=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),V6832)","v":0},{"$f":"IF(W6832=0,IF($G6832=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),W6832)","v":0},{"$f":"IF(X6832=0,IF($G6832=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),X6832)","v":0},{"$f":"IF(Y6832=0,IF($G6832=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),Y6832)","v":0},{"$f":"IF(Z6832=0,IF($G6832=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),Z6832)","v":0},{"$f":"IF(AA6832=0,IF($G6832=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),AA6832)","v":0},{"$f":"IF(AB6832=0,IF($G6832=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),AB6832)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2029,null,"CatenaryInfrastructure Maintenance Cost2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6833:AC6833,$L$6:$AC$6,\">=\"&$G6833,$L$6:$AC$6,\"<\"&$G6833+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6833:AC6833,$L$6:$AC$6,\">=\"&$G6833,$L$6:$AC$6,\"<\"&$G6833+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6833=0,IF($G6833=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),K6833)","v":0},{"$f":"IF(L6833=0,IF($G6833=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),L6833)","v":0},{"$f":"IF(M6833=0,IF($G6833=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),M6833)","v":0},{"$f":"IF(N6833=0,IF($G6833=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),N6833)","v":0},{"$f":"IF(O6833=0,IF($G6833=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),O6833)","v":0},{"$f":"IF(P6833=0,IF($G6833=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),P6833)","v":0},{"$f":"IF(Q6833=0,IF($G6833=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),Q6833)","v":0},{"$f":"IF(R6833=0,IF($G6833=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),R6833)","v":0},{"$f":"IF(S6833=0,IF($G6833=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),S6833)","v":0},{"$f":"IF(T6833=0,IF($G6833=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),T6833)","v":0},{"$f":"IF(U6833=0,IF($G6833=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),U6833)","v":0},{"$f":"IF(V6833=0,IF($G6833=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),V6833)","v":0},{"$f":"IF(W6833=0,IF($G6833=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),W6833)","v":0},{"$f":"IF(X6833=0,IF($G6833=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),X6833)","v":0},{"$f":"IF(Y6833=0,IF($G6833=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),Y6833)","v":0},{"$f":"IF(Z6833=0,IF($G6833=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),Z6833)","v":0},{"$f":"IF(AA6833=0,IF($G6833=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),AA6833)","v":0},{"$f":"IF(AB6833=0,IF($G6833=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),AB6833)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2030,null,"CatenaryInfrastructure Maintenance Cost2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,"Road Toll",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,0,null,"CatenaryRoad Toll0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6836:AC6836,$L$6:$AC$6,\">=\"&$G6836,$L$6:$AC$6,\"<\"&$G6836+Input_General!$E$22),\"Error\")","v":119000},{"$f":"IFERROR(SUMIFS(L6836:AC6836,$L$6:$AC$6,\">=\"&$G6836,$L$6:$AC$6,\"<\"&$G6836+Input_General!$F$22),\"Error\")","v":238000},null,{"$f":"IF(L$6>=$G6836,L6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(M$6>=$G6836,M6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(N$6>=$G6836,N6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(O$6>=$G6836,O6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(P$6>=$G6836,P6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Q$6>=$G6836,Q6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(R$6>=$G6836,R6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(S$6>=$G6836,S6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(T$6>=$G6836,T6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(U$6>=$G6836,U6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(V$6>=$G6836,V6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(W$6>=$G6836,W6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(X$6>=$G6836,X6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Y$6>=$G6836,Y6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Z$6>=$G6836,Z6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AA$6>=$G6836,AA6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AB$6>=$G6836,AB6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AC$6>=$G6836,AC6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2023,null,"CatenaryRoad Toll2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6837:AC6837,$L$6:$AC$6,\">=\"&$G6837,$L$6:$AC$6,\"<\"&$G6837+Input_General!$E$22),\"Error\")","v":119000},{"$f":"IFERROR(SUMIFS(L6837:AC6837,$L$6:$AC$6,\">=\"&$G6837,$L$6:$AC$6,\"<\"&$G6837+Input_General!$F$22),\"Error\")","v":238000},null,{"$f":"IF(L$6>=$G6837,L6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6837,M6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(N$6>=$G6837,N6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(O$6>=$G6837,O6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(P$6>=$G6837,P6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Q$6>=$G6837,Q6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(R$6>=$G6837,R6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(S$6>=$G6837,S6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(T$6>=$G6837,T6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(U$6>=$G6837,U6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(V$6>=$G6837,V6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(W$6>=$G6837,W6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(X$6>=$G6837,X6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Y$6>=$G6837,Y6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Z$6>=$G6837,Z6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AA$6>=$G6837,AA6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AB$6>=$G6837,AB6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AC$6>=$G6837,AC6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2024,null,"CatenaryRoad Toll2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6838:AC6838,$L$6:$AC$6,\">=\"&$G6838,$L$6:$AC$6,\"<\"&$G6838+Input_General!$E$22),\"Error\")","v":119000},{"$f":"IFERROR(SUMIFS(L6838:AC6838,$L$6:$AC$6,\">=\"&$G6838,$L$6:$AC$6,\"<\"&$G6838+Input_General!$F$22),\"Error\")","v":238000},null,{"$f":"IF(L$6>=$G6838,L6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6838,M6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6838,N6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(O$6>=$G6838,O6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(P$6>=$G6838,P6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Q$6>=$G6838,Q6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(R$6>=$G6838,R6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(S$6>=$G6838,S6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(T$6>=$G6838,T6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(U$6>=$G6838,U6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(V$6>=$G6838,V6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(W$6>=$G6838,W6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(X$6>=$G6838,X6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Y$6>=$G6838,Y6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Z$6>=$G6838,Z6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AA$6>=$G6838,AA6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AB$6>=$G6838,AB6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AC$6>=$G6838,AC6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2025,null,"CatenaryRoad Toll2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6839:AC6839,$L$6:$AC$6,\">=\"&$G6839,$L$6:$AC$6,\"<\"&$G6839+Input_General!$E$22),\"Error\")","v":119000},{"$f":"IFERROR(SUMIFS(L6839:AC6839,$L$6:$AC$6,\">=\"&$G6839,$L$6:$AC$6,\"<\"&$G6839+Input_General!$F$22),\"Error\")","v":238000},null,{"$f":"IF(L$6>=$G6839,L6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6839,M6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6839,N6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G6839,O6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(P$6>=$G6839,P6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Q$6>=$G6839,Q6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(R$6>=$G6839,R6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(S$6>=$G6839,S6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(T$6>=$G6839,T6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(U$6>=$G6839,U6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(V$6>=$G6839,V6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(W$6>=$G6839,W6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(X$6>=$G6839,X6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Y$6>=$G6839,Y6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Z$6>=$G6839,Z6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AA$6>=$G6839,AA6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AB$6>=$G6839,AB6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AC$6>=$G6839,AC6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2026,null,"CatenaryRoad Toll2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6840:AC6840,$L$6:$AC$6,\">=\"&$G6840,$L$6:$AC$6,\"<\"&$G6840+Input_General!$E$22),\"Error\")","v":119000},{"$f":"IFERROR(SUMIFS(L6840:AC6840,$L$6:$AC$6,\">=\"&$G6840,$L$6:$AC$6,\"<\"&$G6840+Input_General!$F$22),\"Error\")","v":238000},null,{"$f":"IF(L$6>=$G6840,L6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6840,M6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6840,N6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G6840,O6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G6840,P6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Q$6>=$G6840,Q6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(R$6>=$G6840,R6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(S$6>=$G6840,S6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(T$6>=$G6840,T6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(U$6>=$G6840,U6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(V$6>=$G6840,V6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(W$6>=$G6840,W6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(X$6>=$G6840,X6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Y$6>=$G6840,Y6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Z$6>=$G6840,Z6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AA$6>=$G6840,AA6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AB$6>=$G6840,AB6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AC$6>=$G6840,AC6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2027,null,"CatenaryRoad Toll2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6841:AC6841,$L$6:$AC$6,\">=\"&$G6841,$L$6:$AC$6,\"<\"&$G6841+Input_General!$E$22),\"Error\")","v":119000},{"$f":"IFERROR(SUMIFS(L6841:AC6841,$L$6:$AC$6,\">=\"&$G6841,$L$6:$AC$6,\"<\"&$G6841+Input_General!$F$22),\"Error\")","v":238000},null,{"$f":"IF(L$6>=$G6841,L6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6841,M6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6841,N6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G6841,O6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G6841,P6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(Q$6>=$G6841,Q6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(R$6>=$G6841,R6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(S$6>=$G6841,S6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(T$6>=$G6841,T6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(U$6>=$G6841,U6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(V$6>=$G6841,V6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(W$6>=$G6841,W6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(X$6>=$G6841,X6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Y$6>=$G6841,Y6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Z$6>=$G6841,Z6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AA$6>=$G6841,AA6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AB$6>=$G6841,AB6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AC$6>=$G6841,AC6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2028,null,"CatenaryRoad Toll2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6842:AC6842,$L$6:$AC$6,\">=\"&$G6842,$L$6:$AC$6,\"<\"&$G6842+Input_General!$E$22),\"Error\")","v":119000},{"$f":"IFERROR(SUMIFS(L6842:AC6842,$L$6:$AC$6,\">=\"&$G6842,$L$6:$AC$6,\"<\"&$G6842+Input_General!$F$22),\"Error\")","v":238000},null,{"$f":"IF(L$6>=$G6842,L6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6842,M6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6842,N6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G6842,O6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G6842,P6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(Q$6>=$G6842,Q6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(R$6>=$G6842,R6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(S$6>=$G6842,S6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(T$6>=$G6842,T6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(U$6>=$G6842,U6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(V$6>=$G6842,V6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(W$6>=$G6842,W6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(X$6>=$G6842,X6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Y$6>=$G6842,Y6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Z$6>=$G6842,Z6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AA$6>=$G6842,AA6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AB$6>=$G6842,AB6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AC$6>=$G6842,AC6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2029,null,"CatenaryRoad Toll2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6843:AC6843,$L$6:$AC$6,\">=\"&$G6843,$L$6:$AC$6,\"<\"&$G6843+Input_General!$E$22),\"Error\")","v":119000},{"$f":"IFERROR(SUMIFS(L6843:AC6843,$L$6:$AC$6,\">=\"&$G6843,$L$6:$AC$6,\"<\"&$G6843+Input_General!$F$22),\"Error\")","v":238000},null,{"$f":"IF(L$6>=$G6843,L6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6843,M6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6843,N6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G6843,O6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G6843,P6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(Q$6>=$G6843,Q6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(R$6>=$G6843,R6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(S$6>=$G6843,S6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(T$6>=$G6843,T6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(U$6>=$G6843,U6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(V$6>=$G6843,V6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(W$6>=$G6843,W6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(X$6>=$G6843,X6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Y$6>=$G6843,Y6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(Z$6>=$G6843,Z6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AA$6>=$G6843,AA6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AB$6>=$G6843,AB6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},{"$f":"IF(AC$6>=$G6843,AC6011*'Input_4x2_Trac 330kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":23800},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2030,null,"CatenaryRoad Toll2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$H$17","v":"CO2 Emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17","v":"Well to Wheel CO2 Emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,0,null,"CatenaryWell to Wheel CO2 Emissions0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"(I6860+I6870+I6880)","v":0},{"$f":"(J6860+J6870+J6880)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2023,null,"CatenaryWell to Wheel CO2 Emissions2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"(I6861+I6871+I6881)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2024,null,"CatenaryWell to Wheel CO2 Emissions2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"(I6862+I6872+I6882)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2025,null,"CatenaryWell to Wheel CO2 Emissions2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"(I6863+I6873+I6883)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2026,null,"CatenaryWell to Wheel CO2 Emissions2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"(I6864+I6874+I6884)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2027,null,"CatenaryWell to Wheel CO2 Emissions2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"(I6865+I6875+I6885)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2028,null,"CatenaryWell to Wheel CO2 Emissions2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"(I6866+I6876+I6886)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2029,null,"CatenaryWell to Wheel CO2 Emissions2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"(I6867+I6877+I6887)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2030,null,"CatenaryWell to Wheel CO2 Emissions2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17&\" \"&C6860","v":"Well to Wheel CO2 Emissions Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F6860,Allocations!$R$21:$R$28,0),MATCH(C6860,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6860:AC6860,$L$6:$AC$6,\">=\"&$G6860,$L$6:$AC$6,\"<\"&$G6860+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6860:AC6860,$L$6:$AC$6,\">=\"&$G6860,$L$6:$AC$6,\"<\"&$G6860+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6860=0,0,IF(L6027+L6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6027+L6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(M6027+M6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6027+M6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(N6027+N6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6027+N6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(O6027+O6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6027+O6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(P6027+P6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6027+P6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(Q6027+Q6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6027+Q6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(R6027+R6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6027+R6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(S6027+S6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6027+S6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(T6027+T6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6027+T6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(U6027+U6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6027+U6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(V6027+V6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6027+V6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(W6027+W6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6027+W6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(X6027+X6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6027+X6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(Y6027+Y6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6027+Y6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(Z6027+Z6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6027+Z6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(AA6027+AA6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6027+AA6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(AB6027+AB6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6027+AB6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(AC6027+AC6037=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6027+AC6037,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2023,null,"Catenary2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6861:AC6861,$L$6:$AC$6,\">=\"&$G6861,$L$6:$AC$6,\"<\"&$G6861+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6861:AC6861,$L$6:$AC$6,\">=\"&$G6861,$L$6:$AC$6,\"<\"&$G6861+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6861=0,0,IF(L6028+L6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6028+L6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(M6028+M6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6028+M6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(N6028+N6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6028+N6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(O6028+O6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6028+O6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(P6028+P6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6028+P6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(Q6028+Q6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6028+Q6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(R6028+R6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6028+R6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(S6028+S6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6028+S6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(T6028+T6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6028+T6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(U6028+U6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6028+U6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(V6028+V6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6028+V6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(W6028+W6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6028+W6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(X6028+X6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6028+X6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(Y6028+Y6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6028+Y6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(Z6028+Z6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6028+Z6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(AA6028+AA6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6028+AA6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(AB6028+AB6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6028+AB6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(AC6028+AC6038=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6028+AC6038,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2024,null,"Catenary2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6862:AC6862,$L$6:$AC$6,\">=\"&$G6862,$L$6:$AC$6,\"<\"&$G6862+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6862:AC6862,$L$6:$AC$6,\">=\"&$G6862,$L$6:$AC$6,\"<\"&$G6862+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6862=0,0,IF(L6029+L6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6029+L6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(M6029+M6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6029+M6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(N6029+N6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6029+N6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(O6029+O6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6029+O6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(P6029+P6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6029+P6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(Q6029+Q6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6029+Q6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(R6029+R6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6029+R6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(S6029+S6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6029+S6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(T6029+T6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6029+T6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(U6029+U6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6029+U6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(V6029+V6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6029+V6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(W6029+W6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6029+W6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(X6029+X6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6029+X6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(Y6029+Y6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6029+Y6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(Z6029+Z6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6029+Z6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(AA6029+AA6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6029+AA6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(AB6029+AB6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6029+AB6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(AC6029+AC6039=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6029+AC6039,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2025,null,"Catenary2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6863:AC6863,$L$6:$AC$6,\">=\"&$G6863,$L$6:$AC$6,\"<\"&$G6863+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6863:AC6863,$L$6:$AC$6,\">=\"&$G6863,$L$6:$AC$6,\"<\"&$G6863+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6863=0,0,IF(L6030+L6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6030+L6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(M6030+M6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6030+M6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(N6030+N6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6030+N6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(O6030+O6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6030+O6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(P6030+P6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6030+P6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(Q6030+Q6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6030+Q6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(R6030+R6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6030+R6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(S6030+S6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6030+S6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(T6030+T6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6030+T6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(U6030+U6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6030+U6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(V6030+V6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6030+V6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(W6030+W6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6030+W6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(X6030+X6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6030+X6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(Y6030+Y6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6030+Y6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(Z6030+Z6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6030+Z6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(AA6030+AA6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6030+AA6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(AB6030+AB6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6030+AB6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(AC6030+AC6040=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6030+AC6040,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2026,null,"Catenary2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6864:AC6864,$L$6:$AC$6,\">=\"&$G6864,$L$6:$AC$6,\"<\"&$G6864+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6864:AC6864,$L$6:$AC$6,\">=\"&$G6864,$L$6:$AC$6,\"<\"&$G6864+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6864=0,0,IF(L6031+L6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6031+L6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(M6031+M6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6031+M6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(N6031+N6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6031+N6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(O6031+O6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6031+O6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(P6031+P6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6031+P6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(Q6031+Q6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6031+Q6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(R6031+R6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6031+R6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(S6031+S6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6031+S6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(T6031+T6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6031+T6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(U6031+U6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6031+U6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(V6031+V6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6031+V6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(W6031+W6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6031+W6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(X6031+X6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6031+X6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(Y6031+Y6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6031+Y6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(Z6031+Z6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6031+Z6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(AA6031+AA6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6031+AA6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(AB6031+AB6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6031+AB6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(AC6031+AC6041=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6031+AC6041,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2027,null,"Catenary2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6865:AC6865,$L$6:$AC$6,\">=\"&$G6865,$L$6:$AC$6,\"<\"&$G6865+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6865:AC6865,$L$6:$AC$6,\">=\"&$G6865,$L$6:$AC$6,\"<\"&$G6865+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6865=0,0,IF(L6032+L6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6032+L6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(M6032+M6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6032+M6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(N6032+N6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6032+N6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(O6032+O6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6032+O6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(P6032+P6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6032+P6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(Q6032+Q6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6032+Q6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(R6032+R6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6032+R6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(S6032+S6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6032+S6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(T6032+T6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6032+T6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(U6032+U6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6032+U6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(V6032+V6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6032+V6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(W6032+W6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6032+W6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(X6032+X6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6032+X6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(Y6032+Y6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6032+Y6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(Z6032+Z6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6032+Z6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(AA6032+AA6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6032+AA6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(AB6032+AB6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6032+AB6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(AC6032+AC6042=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6032+AC6042,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2028,null,"Catenary2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6866:AC6866,$L$6:$AC$6,\">=\"&$G6866,$L$6:$AC$6,\"<\"&$G6866+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6866:AC6866,$L$6:$AC$6,\">=\"&$G6866,$L$6:$AC$6,\"<\"&$G6866+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6866=0,0,IF(L6033+L6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6033+L6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(M6033+M6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6033+M6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(N6033+N6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6033+N6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(O6033+O6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6033+O6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(P6033+P6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6033+P6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(Q6033+Q6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6033+Q6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(R6033+R6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6033+R6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(S6033+S6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6033+S6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(T6033+T6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6033+T6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(U6033+U6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6033+U6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(V6033+V6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6033+V6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(W6033+W6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6033+W6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(X6033+X6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6033+X6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(Y6033+Y6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6033+Y6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(Z6033+Z6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6033+Z6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(AA6033+AA6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6033+AA6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(AB6033+AB6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6033+AB6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(AC6033+AC6043=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6033+AC6043,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2029,null,"Catenary2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6867:AC6867,$L$6:$AC$6,\">=\"&$G6867,$L$6:$AC$6,\"<\"&$G6867+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6867:AC6867,$L$6:$AC$6,\">=\"&$G6867,$L$6:$AC$6,\"<\"&$G6867+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6867=0,0,IF(L6034+L6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6034+L6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(M6034+M6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6034+M6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(N6034+N6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6034+N6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(O6034+O6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6034+O6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(P6034+P6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6034+P6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(Q6034+Q6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6034+Q6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(R6034+R6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6034+R6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(S6034+S6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6034+S6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(T6034+T6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6034+T6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(U6034+U6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6034+U6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(V6034+V6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6034+V6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(W6034+W6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6034+W6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(X6034+X6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6034+X6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(Y6034+Y6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6034+Y6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(Z6034+Z6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6034+Z6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(AA6034+AA6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6034+AA6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(AB6034+AB6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6034+AB6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(AC6034+AC6044=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6034+AC6044,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17&\" \"&C6870","v":"Well to Wheel CO2 Emissions E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F6870,Allocations!$R$21:$R$28,0),MATCH(C6870,Allocations!$R$21:$U$21,0))","v":1},null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6870:AC6870,$L$6:$AC$6,\">=\"&$G6870,$L$6:$AC$6,\"<\"&$G6870+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6870:AC6870,$L$6:$AC$6,\">=\"&$G6870,$L$6:$AC$6,\"<\"&$G6870+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6870=0,0,IF(L6047+L6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6047+L6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(M6047+M6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6047+M6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(N6047+N6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6047+N6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(O6047+O6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6047+O6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(P6047+P6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6047+P6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(Q6047+Q6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6047+Q6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(R6047+R6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6047+R6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(S6047+S6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6047+S6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(T6047+T6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6047+T6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(U6047+U6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6047+U6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(V6047+V6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6047+V6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(W6047+W6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6047+W6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(X6047+X6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6047+X6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(Y6047+Y6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6047+Y6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(Z6047+Z6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6047+Z6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(AA6047+AA6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6047+AA6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(AB6047+AB6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6047+AB6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(AC6047+AC6057=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6047+AC6057,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2023,null,"Catenary2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6871:AC6871,$L$6:$AC$6,\">=\"&$G6871,$L$6:$AC$6,\"<\"&$G6871+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6871:AC6871,$L$6:$AC$6,\">=\"&$G6871,$L$6:$AC$6,\"<\"&$G6871+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6871=0,0,IF(L6048+L6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6048+L6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(M6048+M6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6048+M6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(N6048+N6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6048+N6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(O6048+O6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6048+O6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(P6048+P6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6048+P6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(Q6048+Q6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6048+Q6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(R6048+R6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6048+R6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(S6048+S6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6048+S6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(T6048+T6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6048+T6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(U6048+U6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6048+U6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(V6048+V6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6048+V6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(W6048+W6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6048+W6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(X6048+X6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6048+X6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(Y6048+Y6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6048+Y6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(Z6048+Z6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6048+Z6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(AA6048+AA6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6048+AA6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(AB6048+AB6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6048+AB6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(AC6048+AC6058=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6048+AC6058,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2024,null,"Catenary2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6872:AC6872,$L$6:$AC$6,\">=\"&$G6872,$L$6:$AC$6,\"<\"&$G6872+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6872:AC6872,$L$6:$AC$6,\">=\"&$G6872,$L$6:$AC$6,\"<\"&$G6872+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6872=0,0,IF(L6049+L6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6049+L6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(M6049+M6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6049+M6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(N6049+N6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6049+N6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(O6049+O6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6049+O6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(P6049+P6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6049+P6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(Q6049+Q6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6049+Q6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(R6049+R6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6049+R6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(S6049+S6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6049+S6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(T6049+T6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6049+T6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(U6049+U6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6049+U6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(V6049+V6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6049+V6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(W6049+W6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6049+W6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(X6049+X6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6049+X6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(Y6049+Y6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6049+Y6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(Z6049+Z6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6049+Z6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(AA6049+AA6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6049+AA6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(AB6049+AB6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6049+AB6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(AC6049+AC6059=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6049+AC6059,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2025,null,"Catenary2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6873:AC6873,$L$6:$AC$6,\">=\"&$G6873,$L$6:$AC$6,\"<\"&$G6873+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6873:AC6873,$L$6:$AC$6,\">=\"&$G6873,$L$6:$AC$6,\"<\"&$G6873+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6873=0,0,IF(L6050+L6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6050+L6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(M6050+M6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6050+M6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(N6050+N6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6050+N6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(O6050+O6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6050+O6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(P6050+P6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6050+P6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(Q6050+Q6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6050+Q6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(R6050+R6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6050+R6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(S6050+S6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6050+S6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(T6050+T6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6050+T6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(U6050+U6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6050+U6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(V6050+V6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6050+V6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(W6050+W6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6050+W6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(X6050+X6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6050+X6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(Y6050+Y6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6050+Y6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(Z6050+Z6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6050+Z6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(AA6050+AA6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6050+AA6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(AB6050+AB6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6050+AB6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(AC6050+AC6060=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6050+AC6060,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2026,null,"Catenary2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6874:AC6874,$L$6:$AC$6,\">=\"&$G6874,$L$6:$AC$6,\"<\"&$G6874+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6874:AC6874,$L$6:$AC$6,\">=\"&$G6874,$L$6:$AC$6,\"<\"&$G6874+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6874=0,0,IF(L6051+L6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6051+L6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(M6051+M6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6051+M6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(N6051+N6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6051+N6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(O6051+O6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6051+O6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(P6051+P6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6051+P6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(Q6051+Q6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6051+Q6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(R6051+R6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6051+R6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(S6051+S6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6051+S6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(T6051+T6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6051+T6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(U6051+U6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6051+U6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(V6051+V6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6051+V6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(W6051+W6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6051+W6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(X6051+X6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6051+X6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(Y6051+Y6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6051+Y6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(Z6051+Z6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6051+Z6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(AA6051+AA6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6051+AA6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(AB6051+AB6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6051+AB6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(AC6051+AC6061=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6051+AC6061,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2027,null,"Catenary2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6875:AC6875,$L$6:$AC$6,\">=\"&$G6875,$L$6:$AC$6,\"<\"&$G6875+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6875:AC6875,$L$6:$AC$6,\">=\"&$G6875,$L$6:$AC$6,\"<\"&$G6875+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6875=0,0,IF(L6052+L6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6052+L6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(M6052+M6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6052+M6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(N6052+N6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6052+N6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(O6052+O6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6052+O6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(P6052+P6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6052+P6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(Q6052+Q6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6052+Q6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(R6052+R6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6052+R6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(S6052+S6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6052+S6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(T6052+T6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6052+T6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(U6052+U6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6052+U6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(V6052+V6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6052+V6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(W6052+W6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6052+W6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(X6052+X6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6052+X6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(Y6052+Y6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6052+Y6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(Z6052+Z6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6052+Z6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(AA6052+AA6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6052+AA6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(AB6052+AB6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6052+AB6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(AC6052+AC6062=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6052+AC6062,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2028,null,"Catenary2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6876:AC6876,$L$6:$AC$6,\">=\"&$G6876,$L$6:$AC$6,\"<\"&$G6876+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6876:AC6876,$L$6:$AC$6,\">=\"&$G6876,$L$6:$AC$6,\"<\"&$G6876+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6876=0,0,IF(L6053+L6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6053+L6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(M6053+M6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6053+M6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(N6053+N6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6053+N6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(O6053+O6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6053+O6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(P6053+P6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6053+P6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(Q6053+Q6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6053+Q6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(R6053+R6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6053+R6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(S6053+S6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6053+S6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(T6053+T6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6053+T6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(U6053+U6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6053+U6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(V6053+V6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6053+V6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(W6053+W6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6053+W6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(X6053+X6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6053+X6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(Y6053+Y6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6053+Y6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(Z6053+Z6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6053+Z6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(AA6053+AA6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6053+AA6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(AB6053+AB6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6053+AB6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(AC6053+AC6063=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6053+AC6063,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2029,null,"Catenary2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6877:AC6877,$L$6:$AC$6,\">=\"&$G6877,$L$6:$AC$6,\"<\"&$G6877+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6877:AC6877,$L$6:$AC$6,\">=\"&$G6877,$L$6:$AC$6,\"<\"&$G6877+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6877=0,0,IF(L6054+L6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6054+L6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(M6054+M6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6054+M6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(N6054+N6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6054+N6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(O6054+O6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6054+O6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(P6054+P6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6054+P6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(Q6054+Q6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6054+Q6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(R6054+R6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6054+R6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(S6054+S6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6054+S6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(T6054+T6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6054+T6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(U6054+U6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6054+U6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(V6054+V6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6054+V6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(W6054+W6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6054+W6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(X6054+X6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6054+X6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(Y6054+Y6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6054+Y6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(Z6054+Z6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6054+Z6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(AA6054+AA6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6054+AA6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(AB6054+AB6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6054+AB6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(AC6054+AC6064=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6054+AC6064,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17&\" \"&C6880","v":"Well to Wheel CO2 Emissions FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F6880,Allocations!$R$21:$R$28,0),MATCH(C6880,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6880:AC6880,$L$6:$AC$6,\">=\"&$G6880,$L$6:$AC$6,\"<\"&$G6880+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6880:AC6880,$L$6:$AC$6,\">=\"&$G6880,$L$6:$AC$6,\"<\"&$G6880+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6880=0,0,IF(L6067+L6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6067+L6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(M6067+M6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6067+M6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(N6067+N6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6067+N6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(O6067+O6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6067+O6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(P6067+P6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6067+P6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(Q6067+Q6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6067+Q6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(R6067+R6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6067+R6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(S6067+S6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6067+S6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(T6067+T6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6067+T6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(U6067+U6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6067+U6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(V6067+V6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6067+V6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(W6067+W6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6067+W6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(X6067+X6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6067+X6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(Y6067+Y6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6067+Y6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(Z6067+Z6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6067+Z6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(AA6067+AA6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6067+AA6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(AB6067+AB6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6067+AB6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(AC6067+AC6077=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6067+AC6077,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2023,null,"Catenary2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6881:AC6881,$L$6:$AC$6,\">=\"&$G6881,$L$6:$AC$6,\"<\"&$G6881+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6881:AC6881,$L$6:$AC$6,\">=\"&$G6881,$L$6:$AC$6,\"<\"&$G6881+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6881=0,0,IF(L6068+L6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6068+L6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(M6068+M6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6068+M6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(N6068+N6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6068+N6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(O6068+O6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6068+O6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(P6068+P6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6068+P6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(Q6068+Q6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6068+Q6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(R6068+R6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6068+R6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(S6068+S6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6068+S6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(T6068+T6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6068+T6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(U6068+U6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6068+U6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(V6068+V6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6068+V6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(W6068+W6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6068+W6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(X6068+X6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6068+X6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(Y6068+Y6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6068+Y6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(Z6068+Z6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6068+Z6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(AA6068+AA6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6068+AA6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(AB6068+AB6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6068+AB6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(AC6068+AC6078=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6068+AC6078,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6882:AC6882,$L$6:$AC$6,\">=\"&$G6882,$L$6:$AC$6,\"<\"&$G6882+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6882:AC6882,$L$6:$AC$6,\">=\"&$G6882,$L$6:$AC$6,\"<\"&$G6882+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6882=0,0,IF(L6069+L6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6069+L6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(M6069+M6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6069+M6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(N6069+N6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6069+N6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(O6069+O6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6069+O6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(P6069+P6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6069+P6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(Q6069+Q6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6069+Q6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(R6069+R6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6069+R6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(S6069+S6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6069+S6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(T6069+T6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6069+T6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(U6069+U6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6069+U6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(V6069+V6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6069+V6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(W6069+W6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6069+W6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(X6069+X6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6069+X6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(Y6069+Y6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6069+Y6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(Z6069+Z6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6069+Z6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(AA6069+AA6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6069+AA6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(AB6069+AB6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6069+AB6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(AC6069+AC6079=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6069+AC6079,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6883:AC6883,$L$6:$AC$6,\">=\"&$G6883,$L$6:$AC$6,\"<\"&$G6883+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6883:AC6883,$L$6:$AC$6,\">=\"&$G6883,$L$6:$AC$6,\"<\"&$G6883+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6883=0,0,IF(L6070+L6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6070+L6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(M6070+M6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6070+M6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(N6070+N6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6070+N6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(O6070+O6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6070+O6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(P6070+P6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6070+P6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(Q6070+Q6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6070+Q6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(R6070+R6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6070+R6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(S6070+S6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6070+S6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(T6070+T6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6070+T6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(U6070+U6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6070+U6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(V6070+V6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6070+V6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(W6070+W6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6070+W6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(X6070+X6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6070+X6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(Y6070+Y6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6070+Y6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(Z6070+Z6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6070+Z6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(AA6070+AA6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6070+AA6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(AB6070+AB6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6070+AB6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(AC6070+AC6080=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6070+AC6080,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6884:AC6884,$L$6:$AC$6,\">=\"&$G6884,$L$6:$AC$6,\"<\"&$G6884+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6884:AC6884,$L$6:$AC$6,\">=\"&$G6884,$L$6:$AC$6,\"<\"&$G6884+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6884=0,0,IF(L6071+L6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6071+L6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(M6071+M6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6071+M6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(N6071+N6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6071+N6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(O6071+O6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6071+O6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(P6071+P6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6071+P6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(Q6071+Q6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6071+Q6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(R6071+R6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6071+R6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(S6071+S6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6071+S6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(T6071+T6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6071+T6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(U6071+U6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6071+U6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(V6071+V6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6071+V6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(W6071+W6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6071+W6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(X6071+X6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6071+X6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(Y6071+Y6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6071+Y6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(Z6071+Z6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6071+Z6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(AA6071+AA6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6071+AA6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(AB6071+AB6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6071+AB6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(AC6071+AC6081=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6071+AC6081,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6885:AC6885,$L$6:$AC$6,\">=\"&$G6885,$L$6:$AC$6,\"<\"&$G6885+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6885:AC6885,$L$6:$AC$6,\">=\"&$G6885,$L$6:$AC$6,\"<\"&$G6885+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6885=0,0,IF(L6072+L6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6072+L6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(M6072+M6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6072+M6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(N6072+N6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6072+N6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(O6072+O6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6072+O6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(P6072+P6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6072+P6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(Q6072+Q6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6072+Q6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(R6072+R6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6072+R6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(S6072+S6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6072+S6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(T6072+T6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6072+T6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(U6072+U6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6072+U6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(V6072+V6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6072+V6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(W6072+W6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6072+W6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(X6072+X6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6072+X6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(Y6072+Y6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6072+Y6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(Z6072+Z6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6072+Z6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(AA6072+AA6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6072+AA6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(AB6072+AB6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6072+AB6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(AC6072+AC6082=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6072+AC6082,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6886:AC6886,$L$6:$AC$6,\">=\"&$G6886,$L$6:$AC$6,\"<\"&$G6886+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6886:AC6886,$L$6:$AC$6,\">=\"&$G6886,$L$6:$AC$6,\"<\"&$G6886+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6886=0,0,IF(L6073+L6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6073+L6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(M6073+M6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6073+M6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(N6073+N6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6073+N6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(O6073+O6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6073+O6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(P6073+P6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6073+P6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(Q6073+Q6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6073+Q6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(R6073+R6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6073+R6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(S6073+S6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6073+S6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(T6073+T6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6073+T6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(U6073+U6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6073+U6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(V6073+V6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6073+V6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(W6073+W6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6073+W6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(X6073+X6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6073+X6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(Y6073+Y6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6073+Y6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(Z6073+Z6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6073+Z6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(AA6073+AA6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6073+AA6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(AB6073+AB6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6073+AB6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(AC6073+AC6083=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6073+AC6083,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6887:AC6887,$L$6:$AC$6,\">=\"&$G6887,$L$6:$AC$6,\"<\"&$G6887+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6887:AC6887,$L$6:$AC$6,\">=\"&$G6887,$L$6:$AC$6,\"<\"&$G6887+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6887=0,0,IF(L6074+L6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(L6074+L6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(M6074+M6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(M6074+M6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(N6074+N6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(N6074+N6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(O6074+O6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(O6074+O6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(P6074+P6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(P6074+P6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(Q6074+Q6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Q6074+Q6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(R6074+R6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(R6074+R6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(S6074+S6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(S6074+S6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(T6074+T6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(T6074+T6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(U6074+U6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(U6074+U6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(V6074+V6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(V6074+V6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(W6074+W6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(W6074+W6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(X6074+X6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(X6074+X6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(Y6074+Y6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Y6074+Y6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(Z6074+Z6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(Z6074+Z6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(AA6074+AA6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AA6074+AA6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(AB6074+AB6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AB6074+AB6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(AC6074+AC6084=0,0,INDEX('Input_4x2_Trac 330kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Trac 330kW'!$C$99:$C$107,0),MATCH(AC6074+AC6084,'Input_4x2_Trac 330kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]

{"sheet":"Cal_6x2_Rig","index":7,"n_rows":6887,"n_cols":36,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,"Detailed TCO Calculation"]
[null,{"$f":"MID(CELL(\"filename\",B3),FIND(\"]\",CELL(\"filename\",B3))+1,256)","v":"Cal_6x2_Rig"}]
[]
[]
[null,null,{"$f":"Terms!$C$8","v":"6x2 Rigid"},null,null,"PT Type","Year of Deployment",null,"1st life","1&2nd life",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,1,{"$f":"Terms!$B$7","v":"Diesel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G8","v":0},null,{"$f":"AE8&AF8&AH8","v":"Diesel0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G9","v":0},null,{"$f":"AE9&AF9&AH9","v":"Diesel0"}]
[null,null,{"$f":"Terms!$H$8","v":"Required Base Calculations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$9","v":"Annual Mileage"},null,null,null,2023,{"$f":"Terms!$I$10","v":"[km]"},{"$f":"IFERROR(SUMIFS(L11:AC11,$L$6:$AC$6,\">=\"&$G11,$L$6:$AC$6,\"<\"&$G11+Input_General!$E$22),\"Error\")","v":475000},{"$f":"IFERROR(SUMIFS(L11:AC11,$L$6:$AC$6,\">=\"&$G11,$L$6:$AC$6,\"<\"&$G11+Input_General!$F$22),\"Error\")","v":950000},null,{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":95000},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$H$10","v":"Range Requirements"},null,null,null,null,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"L11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"M11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"N11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"O11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"P11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"Q11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"R11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"S11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"T11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"U11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"V11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"W11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"X11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"Y11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"Z11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"AA11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"AB11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},{"$f":"AC11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":475},null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$11","v":"Cumulated Mileage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":95000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":190000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":285000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":380000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":475000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":570000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":665000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":760000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":855000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":950000},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":95000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":190000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":285000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":380000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":475000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":570000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":665000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":760000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":855000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":950000},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":95000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":190000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":285000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":380000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":475000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":570000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":665000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":760000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":855000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":950000},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":95000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":190000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":285000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":380000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":475000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":570000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":665000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":760000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":855000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":950000},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":95000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":190000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":285000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":380000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":475000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":570000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":665000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":760000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":855000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":950000},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":95000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":190000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":285000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":380000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":475000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":570000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":665000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":760000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":855000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":950000},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":95000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":190000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":285000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":380000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":475000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":570000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":665000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":760000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":855000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":950000},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":95000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":190000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":285000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":380000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":475000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":570000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":665000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":760000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":855000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":950000},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$22","v":"Replacement Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C27","v":"Year of original Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F27,Allocations!$R$21:$R$28,0),MATCH(C27,Allocations!$R$21:$U$21,0))","v":1},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D27=0,0,IF(L$6>=$G27,IF(L37=0,$G27,0),0))","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C37","v":"Year of replacement Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F37,Allocations!$R$21:$R$28,0),MATCH(C37,Allocations!$R$21:$U$21,0))","v":1},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K37>0,K37,IF(L15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L37>0,L37,IF(M15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M37>0,M37,IF(N15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N37>0,N37,IF(O15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O37>0,O37,IF(P15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P37>0,P37,IF(Q15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q37>0,Q37,IF(R15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R37>0,R37,IF(S15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S37>0,S37,IF(T15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T37>0,T37,IF(U15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U37>0,U37,IF(V15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V37>0,V37,IF(W15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W37>0,W37,IF(X15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X37>0,X37,IF(Y15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y37>0,Y37,IF(Z15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z37>0,Z37,IF(AA15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA37>0,AA37,IF(AB15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB37>0,AB37,IF(AC15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C37,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K38>0,K38,IF(L16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L38>0,L38,IF(M16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M38>0,M38,IF(N16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N38>0,N38,IF(O16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O38>0,O38,IF(P16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P38>0,P38,IF(Q16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q38>0,Q38,IF(R16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R38>0,R38,IF(S16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S38>0,S38,IF(T16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T38>0,T38,IF(U16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U38>0,U38,IF(V16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V38>0,V38,IF(W16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W38>0,W38,IF(X16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X38>0,X38,IF(Y16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y38>0,Y38,IF(Z16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z38>0,Z38,IF(AA16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA38>0,AA38,IF(AB16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB38>0,AB38,IF(AC16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C38,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K39>0,K39,IF(L17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L39>0,L39,IF(M17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M39>0,M39,IF(N17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N39>0,N39,IF(O17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O39>0,O39,IF(P17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P39>0,P39,IF(Q17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q39>0,Q39,IF(R17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R39>0,R39,IF(S17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S39>0,S39,IF(T17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T39>0,T39,IF(U17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U39>0,U39,IF(V17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V39>0,V39,IF(W17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W39>0,W39,IF(X17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X39>0,X39,IF(Y17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y39>0,Y39,IF(Z17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z39>0,Z39,IF(AA17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA39>0,AA39,IF(AB17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB39>0,AB39,IF(AC17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C39,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K40>0,K40,IF(L18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L40>0,L40,IF(M18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M40>0,M40,IF(N18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N40>0,N40,IF(O18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O40>0,O40,IF(P18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P40>0,P40,IF(Q18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q40>0,Q40,IF(R18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R40>0,R40,IF(S18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S40>0,S40,IF(T18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T40>0,T40,IF(U18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U40>0,U40,IF(V18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V40>0,V40,IF(W18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W40>0,W40,IF(X18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X40>0,X40,IF(Y18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y40>0,Y40,IF(Z18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z40>0,Z40,IF(AA18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA40>0,AA40,IF(AB18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB40>0,AB40,IF(AC18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C40,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K41>0,K41,IF(L19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L41>0,L41,IF(M19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M41>0,M41,IF(N19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N41>0,N41,IF(O19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O41>0,O41,IF(P19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P41>0,P41,IF(Q19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q41>0,Q41,IF(R19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R41>0,R41,IF(S19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S41>0,S41,IF(T19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T41>0,T41,IF(U19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U41>0,U41,IF(V19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V41>0,V41,IF(W19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W41>0,W41,IF(X19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X41>0,X41,IF(Y19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y41>0,Y41,IF(Z19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z41>0,Z41,IF(AA19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA41>0,AA41,IF(AB19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB41>0,AB41,IF(AC19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C41,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K42>0,K42,IF(L20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L42>0,L42,IF(M20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M42>0,M42,IF(N20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N42>0,N42,IF(O20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O42>0,O42,IF(P20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P42>0,P42,IF(Q20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q42>0,Q42,IF(R20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R42>0,R42,IF(S20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S42>0,S42,IF(T20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T42>0,T42,IF(U20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U42>0,U42,IF(V20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V42>0,V42,IF(W20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W42>0,W42,IF(X20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X42>0,X42,IF(Y20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y42>0,Y42,IF(Z20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z42>0,Z42,IF(AA20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA42>0,AA42,IF(AB20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB42>0,AB42,IF(AC20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C42,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K43>0,K43,IF(L21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L43>0,L43,IF(M21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M43>0,M43,IF(N21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N43>0,N43,IF(O21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O43>0,O43,IF(P21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P43>0,P43,IF(Q21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q43>0,Q43,IF(R21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R43>0,R43,IF(S21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S43>0,S43,IF(T21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T43>0,T43,IF(U21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U43>0,U43,IF(V21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V43>0,V43,IF(W21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W43>0,W43,IF(X21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X43>0,X43,IF(Y21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y43>0,Y43,IF(Z21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z43>0,Z43,IF(AA21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA43>0,AA43,IF(AB21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB43>0,AB43,IF(AC21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C43,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K44>0,K44,IF(L22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L44>0,L44,IF(M22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M44>0,M44,IF(N22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N44>0,N44,IF(O22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O44>0,O44,IF(P22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P44>0,P44,IF(Q22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q44>0,Q44,IF(R22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R44>0,R44,IF(S22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S44>0,S44,IF(T22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T44>0,T44,IF(U22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U44>0,U44,IF(V22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V44>0,V44,IF(W22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W44>0,W44,IF(X22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X44>0,X44,IF(Y22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y44>0,Y44,IF(Z22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z44>0,Z44,IF(AA22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA44>0,AA44,IF(AB22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB44>0,AB44,IF(AC22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C44,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C47","v":"Year of original E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F47,Allocations!$R$21:$R$28,0),MATCH(C47,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D47=0,0,IF(L$6>=$G47,IF(L57=0,$G47,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C57","v":"Year of replacement E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F57,Allocations!$R$21:$R$28,0),MATCH(C57,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K57>0,K57,IF(L15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L57>0,L57,IF(M15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M57>0,M57,IF(N15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N57>0,N57,IF(O15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O57>0,O57,IF(P15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P57>0,P57,IF(Q15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q57>0,Q57,IF(R15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R57>0,R57,IF(S15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S57>0,S57,IF(T15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T57>0,T57,IF(U15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U57>0,U57,IF(V15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V57>0,V57,IF(W15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W57>0,W57,IF(X15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X57>0,X57,IF(Y15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y57>0,Y57,IF(Z15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z57>0,Z57,IF(AA15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA57>0,AA57,IF(AB15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB57>0,AB57,IF(AC15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C57,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K58>0,K58,IF(L16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L58>0,L58,IF(M16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M58>0,M58,IF(N16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N58>0,N58,IF(O16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O58>0,O58,IF(P16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P58>0,P58,IF(Q16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q58>0,Q58,IF(R16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R58>0,R58,IF(S16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S58>0,S58,IF(T16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T58>0,T58,IF(U16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U58>0,U58,IF(V16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V58>0,V58,IF(W16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W58>0,W58,IF(X16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X58>0,X58,IF(Y16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y58>0,Y58,IF(Z16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z58>0,Z58,IF(AA16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA58>0,AA58,IF(AB16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB58>0,AB58,IF(AC16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C58,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K59>0,K59,IF(L17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L59>0,L59,IF(M17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M59>0,M59,IF(N17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N59>0,N59,IF(O17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O59>0,O59,IF(P17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P59>0,P59,IF(Q17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q59>0,Q59,IF(R17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R59>0,R59,IF(S17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S59>0,S59,IF(T17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T59>0,T59,IF(U17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U59>0,U59,IF(V17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V59>0,V59,IF(W17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W59>0,W59,IF(X17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X59>0,X59,IF(Y17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y59>0,Y59,IF(Z17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z59>0,Z59,IF(AA17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA59>0,AA59,IF(AB17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB59>0,AB59,IF(AC17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C59,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K60>0,K60,IF(L18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L60>0,L60,IF(M18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M60>0,M60,IF(N18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N60>0,N60,IF(O18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O60>0,O60,IF(P18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P60>0,P60,IF(Q18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q60>0,Q60,IF(R18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R60>0,R60,IF(S18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S60>0,S60,IF(T18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T60>0,T60,IF(U18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U60>0,U60,IF(V18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V60>0,V60,IF(W18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W60>0,W60,IF(X18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X60>0,X60,IF(Y18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y60>0,Y60,IF(Z18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z60>0,Z60,IF(AA18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA60>0,AA60,IF(AB18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB60>0,AB60,IF(AC18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C60,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K61>0,K61,IF(L19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L61>0,L61,IF(M19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M61>0,M61,IF(N19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N61>0,N61,IF(O19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O61>0,O61,IF(P19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P61>0,P61,IF(Q19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q61>0,Q61,IF(R19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R61>0,R61,IF(S19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S61>0,S61,IF(T19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T61>0,T61,IF(U19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U61>0,U61,IF(V19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V61>0,V61,IF(W19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W61>0,W61,IF(X19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X61>0,X61,IF(Y19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y61>0,Y61,IF(Z19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z61>0,Z61,IF(AA19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA61>0,AA61,IF(AB19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB61>0,AB61,IF(AC19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C61,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K62>0,K62,IF(L20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L62>0,L62,IF(M20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M62>0,M62,IF(N20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N62>0,N62,IF(O20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O62>0,O62,IF(P20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P62>0,P62,IF(Q20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q62>0,Q62,IF(R20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R62>0,R62,IF(S20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S62>0,S62,IF(T20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T62>0,T62,IF(U20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U62>0,U62,IF(V20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V62>0,V62,IF(W20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W62>0,W62,IF(X20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X62>0,X62,IF(Y20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y62>0,Y62,IF(Z20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z62>0,Z62,IF(AA20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA62>0,AA62,IF(AB20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB62>0,AB62,IF(AC20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C62,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K63>0,K63,IF(L21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L63>0,L63,IF(M21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M63>0,M63,IF(N21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N63>0,N63,IF(O21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O63>0,O63,IF(P21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P63>0,P63,IF(Q21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q63>0,Q63,IF(R21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R63>0,R63,IF(S21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S63>0,S63,IF(T21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T63>0,T63,IF(U21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U63>0,U63,IF(V21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V63>0,V63,IF(W21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W63>0,W63,IF(X21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X63>0,X63,IF(Y21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y63>0,Y63,IF(Z21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z63>0,Z63,IF(AA21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA63>0,AA63,IF(AB21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB63>0,AB63,IF(AC21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C63,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K64>0,K64,IF(L22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L64>0,L64,IF(M22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M64>0,M64,IF(N22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N64>0,N64,IF(O22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O64>0,O64,IF(P22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P64>0,P64,IF(Q22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q64>0,Q64,IF(R22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R64>0,R64,IF(S22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S64>0,S64,IF(T22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T64>0,T64,IF(U22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U64>0,U64,IF(V22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V64>0,V64,IF(W22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W64>0,W64,IF(X22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X64>0,X64,IF(Y22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y64>0,Y64,IF(Z22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z64>0,Z64,IF(AA22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA64>0,AA64,IF(AB22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB64>0,AB64,IF(AC22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C64,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C67","v":"Year of original FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F67,Allocations!$R$21:$R$28,0),MATCH(C67,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D67=0,0,IF(L$6>=$G67,IF(L77=0,$G67,0),0))","v":0},{"$f":"IF($D67=0,0,IF(M$6>=$G67,IF(M435=0,$G67,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF($D68=0,0,IF(L$6>=$G68,IF(L436=0,$G68,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G73","v":2029},null,{"$f":"AE73&AF73&AH73","v":"Diesel2029"}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C77","v":"Year of replacement FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F77,Allocations!$R$21:$R$28,0),MATCH(C77,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K77>0,K77,IF(L15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L77>0,L77,IF(M15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M77>0,M77,IF(N15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N77>0,N77,IF(O15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O77>0,O77,IF(P15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P77>0,P77,IF(Q15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q77>0,Q77,IF(R15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R77>0,R77,IF(S15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S77>0,S77,IF(T15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T77>0,T77,IF(U15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U77>0,U77,IF(V15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V77>0,V77,IF(W15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W77>0,W77,IF(X15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X77>0,X77,IF(Y15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y77>0,Y77,IF(Z15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z77>0,Z77,IF(AA15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA77>0,AA77,IF(AB15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB77>0,AB77,IF(AC15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C77,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K78>0,K78,IF(L16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L78>0,L78,IF(M16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M78>0,M78,IF(N16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N78>0,N78,IF(O16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O78>0,O78,IF(P16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P78>0,P78,IF(Q16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q78>0,Q78,IF(R16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R78>0,R78,IF(S16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S78>0,S78,IF(T16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T78>0,T78,IF(U16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U78>0,U78,IF(V16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V78>0,V78,IF(W16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W78>0,W78,IF(X16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X78>0,X78,IF(Y16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y78>0,Y78,IF(Z16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z78>0,Z78,IF(AA16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA78>0,AA78,IF(AB16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB78>0,AB78,IF(AC16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C78,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K79>0,K79,IF(L17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L79>0,L79,IF(M17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M79>0,M79,IF(N17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N79>0,N79,IF(O17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O79>0,O79,IF(P17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P79>0,P79,IF(Q17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q79>0,Q79,IF(R17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R79>0,R79,IF(S17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S79>0,S79,IF(T17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T79>0,T79,IF(U17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U79>0,U79,IF(V17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V79>0,V79,IF(W17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W79>0,W79,IF(X17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X79>0,X79,IF(Y17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y79>0,Y79,IF(Z17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z79>0,Z79,IF(AA17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA79>0,AA79,IF(AB17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB79>0,AB79,IF(AC17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C79,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K80>0,K80,IF(L18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L80>0,L80,IF(M18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M80>0,M80,IF(N18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N80>0,N80,IF(O18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O80>0,O80,IF(P18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P80>0,P80,IF(Q18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q80>0,Q80,IF(R18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R80>0,R80,IF(S18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S80>0,S80,IF(T18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T80>0,T80,IF(U18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U80>0,U80,IF(V18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V80>0,V80,IF(W18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W80>0,W80,IF(X18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X80>0,X80,IF(Y18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y80>0,Y80,IF(Z18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z80>0,Z80,IF(AA18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA80>0,AA80,IF(AB18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB80>0,AB80,IF(AC18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C80,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K81>0,K81,IF(L19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L81>0,L81,IF(M19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M81>0,M81,IF(N19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N81>0,N81,IF(O19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O81>0,O81,IF(P19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P81>0,P81,IF(Q19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q81>0,Q81,IF(R19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R81>0,R81,IF(S19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S81>0,S81,IF(T19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T81>0,T81,IF(U19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U81>0,U81,IF(V19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V81>0,V81,IF(W19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W81>0,W81,IF(X19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X81>0,X81,IF(Y19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y81>0,Y81,IF(Z19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z81>0,Z81,IF(AA19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA81>0,AA81,IF(AB19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB81>0,AB81,IF(AC19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C81,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K82>0,K82,IF(L20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L82>0,L82,IF(M20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M82>0,M82,IF(N20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N82>0,N82,IF(O20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O82>0,O82,IF(P20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P82>0,P82,IF(Q20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q82>0,Q82,IF(R20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R82>0,R82,IF(S20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S82>0,S82,IF(T20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T82>0,T82,IF(U20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U82>0,U82,IF(V20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V82>0,V82,IF(W20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W82>0,W82,IF(X20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X82>0,X82,IF(Y20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y82>0,Y82,IF(Z20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z82>0,Z82,IF(AA20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA82>0,AA82,IF(AB20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB82>0,AB82,IF(AC20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C82,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K83>0,K83,IF(L21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L83>0,L83,IF(M21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M83>0,M83,IF(N21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N83>0,N83,IF(O21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O83>0,O83,IF(P21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P83>0,P83,IF(Q21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q83>0,Q83,IF(R21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R83>0,R83,IF(S21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S83>0,S83,IF(T21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T83>0,T83,IF(U21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U83>0,U83,IF(V21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V83>0,V83,IF(W21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W83>0,W83,IF(X21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X83>0,X83,IF(Y21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y83>0,Y83,IF(Z21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z83>0,Z83,IF(AA21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA83>0,AA83,IF(AB21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB83>0,AB83,IF(AC21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C83,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K84>0,K84,IF(L22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L84>0,L84,IF(M22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M84>0,M84,IF(N22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N84>0,N84,IF(O22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O84>0,O84,IF(P22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P84>0,P84,IF(Q22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q84>0,Q84,IF(R22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R84>0,R84,IF(S22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S84>0,S84,IF(T22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T84>0,T84,IF(U22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U84>0,U84,IF(V22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V84>0,V84,IF(W22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W84>0,W84,IF(X22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X84>0,X84,IF(Y22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y84>0,Y84,IF(Z22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z84>0,Z84,IF(AA22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA84>0,AA84,IF(AB22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB84>0,AB84,IF(AC22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C84,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C87","v":"Year of original Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F87,Allocations!$C$21:$C$28,0),MATCH(C87,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D87=0,0,IF(L$6>=$G87,IF(L97=0,$G87,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C97","v":"Year of replacement Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F97,Allocations!$C$21:$C$28,0),MATCH(C97,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K97>0,K97,IF(L15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L97>0,L97,IF(M15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M97>0,M97,IF(N15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N97>0,N97,IF(O15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O97>0,O97,IF(P15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P97>0,P97,IF(Q15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q97>0,Q97,IF(R15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R97>0,R97,IF(S15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S97>0,S97,IF(T15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T97>0,T97,IF(U15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U97>0,U97,IF(V15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V97>0,V97,IF(W15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W97>0,W97,IF(X15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X97>0,X97,IF(Y15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y97>0,Y97,IF(Z15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z97>0,Z97,IF(AA15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA97>0,AA97,IF(AB15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB97>0,AB97,IF(AC15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C97,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K98>0,K98,IF(L16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L98>0,L98,IF(M16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M98>0,M98,IF(N16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N98>0,N98,IF(O16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O98>0,O98,IF(P16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P98>0,P98,IF(Q16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q98>0,Q98,IF(R16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R98>0,R98,IF(S16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S98>0,S98,IF(T16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T98>0,T98,IF(U16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U98>0,U98,IF(V16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V98>0,V98,IF(W16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W98>0,W98,IF(X16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X98>0,X98,IF(Y16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y98>0,Y98,IF(Z16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z98>0,Z98,IF(AA16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA98>0,AA98,IF(AB16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB98>0,AB98,IF(AC16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C98,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K99>0,K99,IF(L17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L99>0,L99,IF(M17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M99>0,M99,IF(N17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N99>0,N99,IF(O17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O99>0,O99,IF(P17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P99>0,P99,IF(Q17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q99>0,Q99,IF(R17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R99>0,R99,IF(S17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S99>0,S99,IF(T17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T99>0,T99,IF(U17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U99>0,U99,IF(V17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V99>0,V99,IF(W17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W99>0,W99,IF(X17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X99>0,X99,IF(Y17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y99>0,Y99,IF(Z17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z99>0,Z99,IF(AA17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA99>0,AA99,IF(AB17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB99>0,AB99,IF(AC17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C99,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K100>0,K100,IF(L18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L100>0,L100,IF(M18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M100>0,M100,IF(N18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N100>0,N100,IF(O18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O100>0,O100,IF(P18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P100>0,P100,IF(Q18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q100>0,Q100,IF(R18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R100>0,R100,IF(S18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S100>0,S100,IF(T18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T100>0,T100,IF(U18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U100>0,U100,IF(V18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V100>0,V100,IF(W18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W100>0,W100,IF(X18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X100>0,X100,IF(Y18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y100>0,Y100,IF(Z18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z100>0,Z100,IF(AA18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA100>0,AA100,IF(AB18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB100>0,AB100,IF(AC18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C100,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K101>0,K101,IF(L19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L101>0,L101,IF(M19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M101>0,M101,IF(N19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N101>0,N101,IF(O19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O101>0,O101,IF(P19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P101>0,P101,IF(Q19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q101>0,Q101,IF(R19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R101>0,R101,IF(S19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S101>0,S101,IF(T19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T101>0,T101,IF(U19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U101>0,U101,IF(V19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V101>0,V101,IF(W19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W101>0,W101,IF(X19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X101>0,X101,IF(Y19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y101>0,Y101,IF(Z19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z101>0,Z101,IF(AA19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA101>0,AA101,IF(AB19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB101>0,AB101,IF(AC19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K102>0,K102,IF(L20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L102>0,L102,IF(M20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M102>0,M102,IF(N20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N102>0,N102,IF(O20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O102>0,O102,IF(P20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P102>0,P102,IF(Q20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q102>0,Q102,IF(R20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R102>0,R102,IF(S20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S102>0,S102,IF(T20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T102>0,T102,IF(U20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U102>0,U102,IF(V20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V102>0,V102,IF(W20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W102>0,W102,IF(X20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X102>0,X102,IF(Y20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y102>0,Y102,IF(Z20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z102>0,Z102,IF(AA20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA102>0,AA102,IF(AB20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB102>0,AB102,IF(AC20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C102,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K103>0,K103,IF(L21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L103>0,L103,IF(M21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M103>0,M103,IF(N21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N103>0,N103,IF(O21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O103>0,O103,IF(P21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P103>0,P103,IF(Q21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q103>0,Q103,IF(R21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R103>0,R103,IF(S21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S103>0,S103,IF(T21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T103>0,T103,IF(U21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U103>0,U103,IF(V21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V103>0,V103,IF(W21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W103>0,W103,IF(X21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X103>0,X103,IF(Y21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y103>0,Y103,IF(Z21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z103>0,Z103,IF(AA21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA103>0,AA103,IF(AB21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB103>0,AB103,IF(AC21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K104>0,K104,IF(L22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L104>0,L104,IF(M22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M104>0,M104,IF(N22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N104>0,N104,IF(O22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O104>0,O104,IF(P22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P104>0,P104,IF(Q22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q104>0,Q104,IF(R22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R104>0,R104,IF(S22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S104>0,S104,IF(T22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T104>0,T104,IF(U22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U104>0,U104,IF(V22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V104>0,V104,IF(W22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W104>0,W104,IF(X22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X104>0,X104,IF(Y22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y104>0,Y104,IF(Z22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z104>0,Z104,IF(AA22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA104>0,AA104,IF(AB22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB104>0,AB104,IF(AC22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C104,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C107","v":"Year of original H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F107,Allocations!$C$21:$C$28,0),MATCH(C107,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D107=0,0,IF(L$6>=$G107,IF(L117=0,$G107,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C117","v":"Year of replacement H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F117,Allocations!$C$21:$C$28,0),MATCH(C117,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K117>0,K117,IF(L15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L117>0,L117,IF(M15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M117>0,M117,IF(N15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N117>0,N117,IF(O15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O117>0,O117,IF(P15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P117>0,P117,IF(Q15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q117>0,Q117,IF(R15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R117>0,R117,IF(S15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S117>0,S117,IF(T15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T117>0,T117,IF(U15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U117>0,U117,IF(V15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V117>0,V117,IF(W15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W117>0,W117,IF(X15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X117>0,X117,IF(Y15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y117>0,Y117,IF(Z15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z117>0,Z117,IF(AA15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA117>0,AA117,IF(AB15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB117>0,AB117,IF(AC15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C117,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K118>0,K118,IF(L16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L118>0,L118,IF(M16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M118>0,M118,IF(N16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N118>0,N118,IF(O16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O118>0,O118,IF(P16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P118>0,P118,IF(Q16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q118>0,Q118,IF(R16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R118>0,R118,IF(S16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S118>0,S118,IF(T16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T118>0,T118,IF(U16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U118>0,U118,IF(V16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V118>0,V118,IF(W16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W118>0,W118,IF(X16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X118>0,X118,IF(Y16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y118>0,Y118,IF(Z16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z118>0,Z118,IF(AA16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA118>0,AA118,IF(AB16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB118>0,AB118,IF(AC16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C118,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K119>0,K119,IF(L17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L119>0,L119,IF(M17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M119>0,M119,IF(N17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N119>0,N119,IF(O17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O119>0,O119,IF(P17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P119>0,P119,IF(Q17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q119>0,Q119,IF(R17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R119>0,R119,IF(S17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S119>0,S119,IF(T17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T119>0,T119,IF(U17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U119>0,U119,IF(V17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V119>0,V119,IF(W17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W119>0,W119,IF(X17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X119>0,X119,IF(Y17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y119>0,Y119,IF(Z17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z119>0,Z119,IF(AA17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA119>0,AA119,IF(AB17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB119>0,AB119,IF(AC17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C119,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K120>0,K120,IF(L18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L120>0,L120,IF(M18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M120>0,M120,IF(N18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N120>0,N120,IF(O18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O120>0,O120,IF(P18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P120>0,P120,IF(Q18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q120>0,Q120,IF(R18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R120>0,R120,IF(S18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S120>0,S120,IF(T18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T120>0,T120,IF(U18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U120>0,U120,IF(V18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V120>0,V120,IF(W18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W120>0,W120,IF(X18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X120>0,X120,IF(Y18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y120>0,Y120,IF(Z18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z120>0,Z120,IF(AA18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA120>0,AA120,IF(AB18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB120>0,AB120,IF(AC18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C120,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K121>0,K121,IF(L19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L121>0,L121,IF(M19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M121>0,M121,IF(N19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N121>0,N121,IF(O19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O121>0,O121,IF(P19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P121>0,P121,IF(Q19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q121>0,Q121,IF(R19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R121>0,R121,IF(S19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S121>0,S121,IF(T19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T121>0,T121,IF(U19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U121>0,U121,IF(V19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V121>0,V121,IF(W19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W121>0,W121,IF(X19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X121>0,X121,IF(Y19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y121>0,Y121,IF(Z19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z121>0,Z121,IF(AA19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA121>0,AA121,IF(AB19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB121>0,AB121,IF(AC19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C121,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K122>0,K122,IF(L20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L122>0,L122,IF(M20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M122>0,M122,IF(N20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N122>0,N122,IF(O20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O122>0,O122,IF(P20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P122>0,P122,IF(Q20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q122>0,Q122,IF(R20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R122>0,R122,IF(S20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S122>0,S122,IF(T20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T122>0,T122,IF(U20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U122>0,U122,IF(V20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V122>0,V122,IF(W20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W122>0,W122,IF(X20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X122>0,X122,IF(Y20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y122>0,Y122,IF(Z20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z122>0,Z122,IF(AA20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA122>0,AA122,IF(AB20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB122>0,AB122,IF(AC20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C122,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K123>0,K123,IF(L21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L123>0,L123,IF(M21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M123>0,M123,IF(N21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N123>0,N123,IF(O21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O123>0,O123,IF(P21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P123>0,P123,IF(Q21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q123>0,Q123,IF(R21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R123>0,R123,IF(S21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S123>0,S123,IF(T21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T123>0,T123,IF(U21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U123>0,U123,IF(V21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V123>0,V123,IF(W21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W123>0,W123,IF(X21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X123>0,X123,IF(Y21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y123>0,Y123,IF(Z21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z123>0,Z123,IF(AA21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA123>0,AA123,IF(AB21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB123>0,AB123,IF(AC21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K124>0,K124,IF(L22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L124>0,L124,IF(M22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M124>0,M124,IF(N22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N124>0,N124,IF(O22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O124>0,O124,IF(P22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P124>0,P124,IF(Q22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q124>0,Q124,IF(R22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R124>0,R124,IF(S22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S124>0,S124,IF(T22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T124>0,T124,IF(U22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U124>0,U124,IF(V22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V124>0,V124,IF(W22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W124>0,W124,IF(X22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X124>0,X124,IF(Y22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y124>0,Y124,IF(Z22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z124>0,Z124,IF(AA22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA124>0,AA124,IF(AB22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB124>0,AB124,IF(AC22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C124,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C127","v":"Year of original H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F127,Allocations!$C$21:$C$28,0),MATCH(C127,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D127=0,0,IF(L$6>=$G127,IF(L137=0,$G127,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C137","v":"Year of replacement H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F137,Allocations!$C$21:$C$28,0),MATCH(C137,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K137>0,K137,IF(L15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L137>0,L137,IF(M15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M137>0,M137,IF(N15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N137>0,N137,IF(O15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O137>0,O137,IF(P15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P137>0,P137,IF(Q15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q137>0,Q137,IF(R15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R137>0,R137,IF(S15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S137>0,S137,IF(T15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T137>0,T137,IF(U15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U137>0,U137,IF(V15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V137>0,V137,IF(W15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W137>0,W137,IF(X15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X137>0,X137,IF(Y15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y137>0,Y137,IF(Z15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z137>0,Z137,IF(AA15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA137>0,AA137,IF(AB15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB137>0,AB137,IF(AC15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C137,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G137","v":2023},null,{"$f":"AE137&AF137&AH137","v":"Diesel2023"}]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K138>0,K138,IF(L16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L138>0,L138,IF(M16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M138>0,M138,IF(N16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N138>0,N138,IF(O16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O138>0,O138,IF(P16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P138>0,P138,IF(Q16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q138>0,Q138,IF(R16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R138>0,R138,IF(S16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S138>0,S138,IF(T16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T138>0,T138,IF(U16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U138>0,U138,IF(V16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V138>0,V138,IF(W16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W138>0,W138,IF(X16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X138>0,X138,IF(Y16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y138>0,Y138,IF(Z16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z138>0,Z138,IF(AA16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA138>0,AA138,IF(AB16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB138>0,AB138,IF(AC16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K139>0,K139,IF(L17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L139>0,L139,IF(M17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M139>0,M139,IF(N17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N139>0,N139,IF(O17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O139>0,O139,IF(P17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P139>0,P139,IF(Q17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q139>0,Q139,IF(R17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R139>0,R139,IF(S17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S139>0,S139,IF(T17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T139>0,T139,IF(U17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U139>0,U139,IF(V17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V139>0,V139,IF(W17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W139>0,W139,IF(X17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X139>0,X139,IF(Y17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y139>0,Y139,IF(Z17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z139>0,Z139,IF(AA17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA139>0,AA139,IF(AB17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB139>0,AB139,IF(AC17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C139,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K140>0,K140,IF(L18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L140>0,L140,IF(M18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M140>0,M140,IF(N18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N140>0,N140,IF(O18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O140>0,O140,IF(P18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P140>0,P140,IF(Q18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q140>0,Q140,IF(R18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R140>0,R140,IF(S18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S140>0,S140,IF(T18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T140>0,T140,IF(U18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U140>0,U140,IF(V18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V140>0,V140,IF(W18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W140>0,W140,IF(X18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X140>0,X140,IF(Y18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y140>0,Y140,IF(Z18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z140>0,Z140,IF(AA18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA140>0,AA140,IF(AB18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB140>0,AB140,IF(AC18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K141>0,K141,IF(L19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L141>0,L141,IF(M19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M141>0,M141,IF(N19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N141>0,N141,IF(O19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O141>0,O141,IF(P19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P141>0,P141,IF(Q19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q141>0,Q141,IF(R19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R141>0,R141,IF(S19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S141>0,S141,IF(T19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T141>0,T141,IF(U19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U141>0,U141,IF(V19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V141>0,V141,IF(W19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W141>0,W141,IF(X19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X141>0,X141,IF(Y19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y141>0,Y141,IF(Z19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z141>0,Z141,IF(AA19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA141>0,AA141,IF(AB19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB141>0,AB141,IF(AC19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C141,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K142>0,K142,IF(L20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L142>0,L142,IF(M20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M142>0,M142,IF(N20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N142>0,N142,IF(O20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O142>0,O142,IF(P20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P142>0,P142,IF(Q20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q142>0,Q142,IF(R20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R142>0,R142,IF(S20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S142>0,S142,IF(T20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T142>0,T142,IF(U20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U142>0,U142,IF(V20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V142>0,V142,IF(W20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W142>0,W142,IF(X20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X142>0,X142,IF(Y20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y142>0,Y142,IF(Z20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z142>0,Z142,IF(AA20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA142>0,AA142,IF(AB20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB142>0,AB142,IF(AC20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C142,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K143>0,K143,IF(L21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L143>0,L143,IF(M21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M143>0,M143,IF(N21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N143>0,N143,IF(O21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O143>0,O143,IF(P21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P143>0,P143,IF(Q21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q143>0,Q143,IF(R21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R143>0,R143,IF(S21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S143>0,S143,IF(T21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T143>0,T143,IF(U21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U143>0,U143,IF(V21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V143>0,V143,IF(W21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W143>0,W143,IF(X21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X143>0,X143,IF(Y21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y143>0,Y143,IF(Z21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z143>0,Z143,IF(AA21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA143>0,AA143,IF(AB21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB143>0,AB143,IF(AC21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C143,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K144>0,K144,IF(L22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L144>0,L144,IF(M22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M144>0,M144,IF(N22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N144>0,N144,IF(O22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O144>0,O144,IF(P22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P144>0,P144,IF(Q22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q144>0,Q144,IF(R22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R144>0,R144,IF(S22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S144>0,S144,IF(T22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T144>0,T144,IF(U22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U144>0,U144,IF(V22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V144>0,V144,IF(W22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W144>0,W144,IF(X22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X144>0,X144,IF(Y22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y144>0,Y144,IF(Z22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z144>0,Z144,IF(AA22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA144>0,AA144,IF(AB22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB144>0,AB144,IF(AC22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C144,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C147","v":"Year of original H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F147,Allocations!$C$21:$C$28,0),MATCH(C147,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D147=0,0,IF(L$6>=$G147,IF(L157=0,$G147,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C157","v":"Year of replacement H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F157,Allocations!$C$21:$C$28,0),MATCH(C157,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K157>0,K157,IF(L15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L157>0,L157,IF(M15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M157>0,M157,IF(N15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N157>0,N157,IF(O15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O157>0,O157,IF(P15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P157>0,P157,IF(Q15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q157>0,Q157,IF(R15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R157>0,R157,IF(S15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S157>0,S157,IF(T15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T157>0,T157,IF(U15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U157>0,U157,IF(V15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V157>0,V157,IF(W15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W157>0,W157,IF(X15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X157>0,X157,IF(Y15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y157>0,Y157,IF(Z15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z157>0,Z157,IF(AA15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA157>0,AA157,IF(AB15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB157>0,AB157,IF(AC15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K158>0,K158,IF(L16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L158>0,L158,IF(M16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M158>0,M158,IF(N16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N158>0,N158,IF(O16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O158>0,O158,IF(P16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P158>0,P158,IF(Q16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q158>0,Q158,IF(R16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R158>0,R158,IF(S16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S158>0,S158,IF(T16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T158>0,T158,IF(U16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U158>0,U158,IF(V16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V158>0,V158,IF(W16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W158>0,W158,IF(X16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X158>0,X158,IF(Y16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y158>0,Y158,IF(Z16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z158>0,Z158,IF(AA16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA158>0,AA158,IF(AB16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB158>0,AB158,IF(AC16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C158,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K159>0,K159,IF(L17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L159>0,L159,IF(M17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M159>0,M159,IF(N17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N159>0,N159,IF(O17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O159>0,O159,IF(P17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P159>0,P159,IF(Q17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q159>0,Q159,IF(R17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R159>0,R159,IF(S17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S159>0,S159,IF(T17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T159>0,T159,IF(U17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U159>0,U159,IF(V17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V159>0,V159,IF(W17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W159>0,W159,IF(X17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X159>0,X159,IF(Y17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y159>0,Y159,IF(Z17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z159>0,Z159,IF(AA17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA159>0,AA159,IF(AB17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB159>0,AB159,IF(AC17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K160>0,K160,IF(L18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L160>0,L160,IF(M18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M160>0,M160,IF(N18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N160>0,N160,IF(O18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O160>0,O160,IF(P18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P160>0,P160,IF(Q18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q160>0,Q160,IF(R18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R160>0,R160,IF(S18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S160>0,S160,IF(T18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T160>0,T160,IF(U18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U160>0,U160,IF(V18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V160>0,V160,IF(W18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W160>0,W160,IF(X18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X160>0,X160,IF(Y18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y160>0,Y160,IF(Z18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z160>0,Z160,IF(AA18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA160>0,AA160,IF(AB18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB160>0,AB160,IF(AC18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C160,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K161>0,K161,IF(L19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L161>0,L161,IF(M19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M161>0,M161,IF(N19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N161>0,N161,IF(O19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O161>0,O161,IF(P19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P161>0,P161,IF(Q19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q161>0,Q161,IF(R19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R161>0,R161,IF(S19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S161>0,S161,IF(T19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T161>0,T161,IF(U19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U161>0,U161,IF(V19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V161>0,V161,IF(W19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W161>0,W161,IF(X19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X161>0,X161,IF(Y19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y161>0,Y161,IF(Z19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z161>0,Z161,IF(AA19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA161>0,AA161,IF(AB19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB161>0,AB161,IF(AC19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C161,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K162>0,K162,IF(L20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L162>0,L162,IF(M20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M162>0,M162,IF(N20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N162>0,N162,IF(O20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O162>0,O162,IF(P20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P162>0,P162,IF(Q20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q162>0,Q162,IF(R20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R162>0,R162,IF(S20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S162>0,S162,IF(T20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T162>0,T162,IF(U20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U162>0,U162,IF(V20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V162>0,V162,IF(W20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W162>0,W162,IF(X20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X162>0,X162,IF(Y20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y162>0,Y162,IF(Z20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z162>0,Z162,IF(AA20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA162>0,AA162,IF(AB20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB162>0,AB162,IF(AC20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C162,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K163>0,K163,IF(L21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L163>0,L163,IF(M21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M163>0,M163,IF(N21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N163>0,N163,IF(O21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O163>0,O163,IF(P21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P163>0,P163,IF(Q21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q163>0,Q163,IF(R21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R163>0,R163,IF(S21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S163>0,S163,IF(T21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T163>0,T163,IF(U21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U163>0,U163,IF(V21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V163>0,V163,IF(W21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W163>0,W163,IF(X21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X163>0,X163,IF(Y21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y163>0,Y163,IF(Z21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z163>0,Z163,IF(AA21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA163>0,AA163,IF(AB21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB163>0,AB163,IF(AC21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K164>0,K164,IF(L22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L164>0,L164,IF(M22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M164>0,M164,IF(N22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N164>0,N164,IF(O22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O164>0,O164,IF(P22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P164>0,P164,IF(Q22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q164>0,Q164,IF(R22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R164>0,R164,IF(S22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S164>0,S164,IF(T22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T164>0,T164,IF(U22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U164>0,U164,IF(V22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V164>0,V164,IF(W22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W164>0,W164,IF(X22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X164>0,X164,IF(Y22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y164>0,Y164,IF(Z22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z164>0,Z164,IF(AA22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA164>0,AA164,IF(AB22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB164>0,AB164,IF(AC22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C164,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C167","v":"Year of original Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F167,Allocations!$C$21:$C$28,0),MATCH(C167,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D167=0,0,IF(L$6>=$G167,IF(L177=0,$G167,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C177","v":"Year of replacement Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F177,Allocations!$C$21:$C$28,0),MATCH(C177,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K177>0,K177,IF(L15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L177>0,L177,IF(M15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M177>0,M177,IF(N15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N177>0,N177,IF(O15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O177>0,O177,IF(P15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P177>0,P177,IF(Q15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q177>0,Q177,IF(R15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R177>0,R177,IF(S15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":2030},{"$f":"IF(S177>0,S177,IF(T15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":2030},{"$f":"IF(T177>0,T177,IF(U15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":2030},{"$f":"IF(U177>0,U177,IF(V15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":2030},{"$f":"IF(V177>0,V177,IF(W15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":2030},{"$f":"IF(W177>0,W177,IF(X15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":2030},{"$f":"IF(X177>0,X177,IF(Y15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":2030},{"$f":"IF(Y177>0,Y177,IF(Z15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":2030},{"$f":"IF(Z177>0,Z177,IF(AA15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":2030},{"$f":"IF(AA177>0,AA177,IF(AB15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":2030},{"$f":"IF(AB177>0,AB177,IF(AC15>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C177,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":2030},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K178>0,K178,IF(L16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L178>0,L178,IF(M16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M178>0,M178,IF(N16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N178>0,N178,IF(O16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O178>0,O178,IF(P16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P178>0,P178,IF(Q16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q178>0,Q178,IF(R16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R178>0,R178,IF(S16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S178>0,S178,IF(T16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":2031},{"$f":"IF(T178>0,T178,IF(U16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":2031},{"$f":"IF(U178>0,U178,IF(V16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":2031},{"$f":"IF(V178>0,V178,IF(W16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":2031},{"$f":"IF(W178>0,W178,IF(X16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":2031},{"$f":"IF(X178>0,X178,IF(Y16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":2031},{"$f":"IF(Y178>0,Y178,IF(Z16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":2031},{"$f":"IF(Z178>0,Z178,IF(AA16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":2031},{"$f":"IF(AA178>0,AA178,IF(AB16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":2031},{"$f":"IF(AB178>0,AB178,IF(AC16>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C178,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":2031},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K179>0,K179,IF(L17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L179>0,L179,IF(M17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M179>0,M179,IF(N17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N179>0,N179,IF(O17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O179>0,O179,IF(P17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P179>0,P179,IF(Q17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q179>0,Q179,IF(R17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R179>0,R179,IF(S17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S179>0,S179,IF(T17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T179>0,T179,IF(U17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":2032},{"$f":"IF(U179>0,U179,IF(V17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":2032},{"$f":"IF(V179>0,V179,IF(W17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":2032},{"$f":"IF(W179>0,W179,IF(X17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":2032},{"$f":"IF(X179>0,X179,IF(Y17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":2032},{"$f":"IF(Y179>0,Y179,IF(Z17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":2032},{"$f":"IF(Z179>0,Z179,IF(AA17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":2032},{"$f":"IF(AA179>0,AA179,IF(AB17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":2032},{"$f":"IF(AB179>0,AB179,IF(AC17>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C179,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":2032},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K180>0,K180,IF(L18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L180>0,L180,IF(M18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M180>0,M180,IF(N18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N180>0,N180,IF(O18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O180>0,O180,IF(P18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P180>0,P180,IF(Q18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q180>0,Q180,IF(R18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R180>0,R180,IF(S18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S180>0,S180,IF(T18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T180>0,T180,IF(U18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U180>0,U180,IF(V18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":2033},{"$f":"IF(V180>0,V180,IF(W18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":2033},{"$f":"IF(W180>0,W180,IF(X18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":2033},{"$f":"IF(X180>0,X180,IF(Y18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":2033},{"$f":"IF(Y180>0,Y180,IF(Z18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":2033},{"$f":"IF(Z180>0,Z180,IF(AA18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":2033},{"$f":"IF(AA180>0,AA180,IF(AB18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":2033},{"$f":"IF(AB180>0,AB180,IF(AC18>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":2033},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K181>0,K181,IF(L19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L181>0,L181,IF(M19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M181>0,M181,IF(N19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N181>0,N181,IF(O19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O181>0,O181,IF(P19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P181>0,P181,IF(Q19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q181>0,Q181,IF(R19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R181>0,R181,IF(S19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S181>0,S181,IF(T19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T181>0,T181,IF(U19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U181>0,U181,IF(V19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V181>0,V181,IF(W19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":2034},{"$f":"IF(W181>0,W181,IF(X19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":2034},{"$f":"IF(X181>0,X181,IF(Y19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":2034},{"$f":"IF(Y181>0,Y181,IF(Z19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":2034},{"$f":"IF(Z181>0,Z181,IF(AA19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":2034},{"$f":"IF(AA181>0,AA181,IF(AB19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":2034},{"$f":"IF(AB181>0,AB181,IF(AC19>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C181,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":2034},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K182>0,K182,IF(L20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L182>0,L182,IF(M20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M182>0,M182,IF(N20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N182>0,N182,IF(O20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O182>0,O182,IF(P20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P182>0,P182,IF(Q20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q182>0,Q182,IF(R20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R182>0,R182,IF(S20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S182>0,S182,IF(T20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T182>0,T182,IF(U20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U182>0,U182,IF(V20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V182>0,V182,IF(W20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W182>0,W182,IF(X20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":2035},{"$f":"IF(X182>0,X182,IF(Y20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":2035},{"$f":"IF(Y182>0,Y182,IF(Z20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":2035},{"$f":"IF(Z182>0,Z182,IF(AA20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":2035},{"$f":"IF(AA182>0,AA182,IF(AB20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":2035},{"$f":"IF(AB182>0,AB182,IF(AC20>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":2035},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K183>0,K183,IF(L21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L183>0,L183,IF(M21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M183>0,M183,IF(N21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N183>0,N183,IF(O21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O183>0,O183,IF(P21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P183>0,P183,IF(Q21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q183>0,Q183,IF(R21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R183>0,R183,IF(S21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S183>0,S183,IF(T21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T183>0,T183,IF(U21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U183>0,U183,IF(V21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V183>0,V183,IF(W21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W183>0,W183,IF(X21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X183>0,X183,IF(Y21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":2036},{"$f":"IF(Y183>0,Y183,IF(Z21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":2036},{"$f":"IF(Z183>0,Z183,IF(AA21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":2036},{"$f":"IF(AA183>0,AA183,IF(AB21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":2036},{"$f":"IF(AB183>0,AB183,IF(AC21>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C183,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":2036},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K184>0,K184,IF(L22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L184>0,L184,IF(M22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M184>0,M184,IF(N22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N184>0,N184,IF(O22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O184>0,O184,IF(P22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P184>0,P184,IF(Q22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q184>0,Q184,IF(R22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R184>0,R184,IF(S22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S184>0,S184,IF(T22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T184>0,T184,IF(U22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U184>0,U184,IF(V22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V184>0,V184,IF(W22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W184>0,W184,IF(X22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X184>0,X184,IF(Y22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y184>0,Y184,IF(Z22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":2037},{"$f":"IF(Z184>0,Z184,IF(AA22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":2037},{"$f":"IF(AA184>0,AA184,IF(AB22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":2037},{"$f":"IF(AB184>0,AB184,IF(AC22>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":2037},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C187","v":"Year of original Catenary Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F187,Allocations!$C$21:$C$28,0),MATCH(C187,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D187=0,0,IF(L$6>=$G187,IF(L197=0,$G187,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C197","v":"Year of replacement Catenary Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F197,Allocations!$C$21:$C$28,0),MATCH(C197,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K197>0,K197,IF(L37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L197>0,L197,IF(M37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M197>0,M197,IF(N37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N197>0,N197,IF(O37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O197>0,O197,IF(P37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P197>0,P197,IF(Q37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q197>0,Q197,IF(R37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R197>0,R197,IF(S37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S197>0,S197,IF(T37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T197>0,T197,IF(U37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U197>0,U197,IF(V37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V197>0,V197,IF(W37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W197>0,W197,IF(X37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X197>0,X197,IF(Y37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y197>0,Y197,IF(Z37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z197>0,Z197,IF(AA37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA197>0,AA197,IF(AB37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB197>0,AB197,IF(AC37>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C197,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K198>0,K198,IF(L38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L198>0,L198,IF(M38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M198>0,M198,IF(N38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N198>0,N198,IF(O38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O198>0,O198,IF(P38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P198>0,P198,IF(Q38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q198>0,Q198,IF(R38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R198>0,R198,IF(S38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S198>0,S198,IF(T38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T198>0,T198,IF(U38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U198>0,U198,IF(V38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V198>0,V198,IF(W38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W198>0,W198,IF(X38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X198>0,X198,IF(Y38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y198>0,Y198,IF(Z38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z198>0,Z198,IF(AA38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA198>0,AA198,IF(AB38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB198>0,AB198,IF(AC38>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C198,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K199>0,K199,IF(L39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L199>0,L199,IF(M39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M199>0,M199,IF(N39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N199>0,N199,IF(O39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O199>0,O199,IF(P39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P199>0,P199,IF(Q39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q199>0,Q199,IF(R39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R199>0,R199,IF(S39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S199>0,S199,IF(T39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T199>0,T199,IF(U39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U199>0,U199,IF(V39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V199>0,V199,IF(W39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W199>0,W199,IF(X39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X199>0,X199,IF(Y39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y199>0,Y199,IF(Z39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z199>0,Z199,IF(AA39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA199>0,AA199,IF(AB39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB199>0,AB199,IF(AC39>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K200>0,K200,IF(L40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L200>0,L200,IF(M40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M200>0,M200,IF(N40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N200>0,N200,IF(O40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O200>0,O200,IF(P40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P200>0,P200,IF(Q40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q200>0,Q200,IF(R40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R200>0,R200,IF(S40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S200>0,S200,IF(T40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T200>0,T200,IF(U40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U200>0,U200,IF(V40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V200>0,V200,IF(W40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W200>0,W200,IF(X40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X200>0,X200,IF(Y40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y200>0,Y200,IF(Z40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z200>0,Z200,IF(AA40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA200>0,AA200,IF(AB40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB200>0,AB200,IF(AC40>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K201>0,K201,IF(L41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L201>0,L201,IF(M41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M201>0,M201,IF(N41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N201>0,N201,IF(O41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O201>0,O201,IF(P41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P201>0,P201,IF(Q41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q201>0,Q201,IF(R41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R201>0,R201,IF(S41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S201>0,S201,IF(T41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T201>0,T201,IF(U41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U201>0,U201,IF(V41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V201>0,V201,IF(W41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W201>0,W201,IF(X41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X201>0,X201,IF(Y41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y201>0,Y201,IF(Z41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z201>0,Z201,IF(AA41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA201>0,AA201,IF(AB41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB201>0,AB201,IF(AC41>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C201,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G201","v":2027},null,{"$f":"AE201&AF201&AH201","v":"Diesel2027"}]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K202>0,K202,IF(L42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L202>0,L202,IF(M42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M202>0,M202,IF(N42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N202>0,N202,IF(O42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O202>0,O202,IF(P42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P202>0,P202,IF(Q42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q202>0,Q202,IF(R42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R202>0,R202,IF(S42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S202>0,S202,IF(T42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T202>0,T202,IF(U42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U202>0,U202,IF(V42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V202>0,V202,IF(W42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W202>0,W202,IF(X42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X202>0,X202,IF(Y42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y202>0,Y202,IF(Z42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z202>0,Z202,IF(AA42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA202>0,AA202,IF(AB42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB202>0,AB202,IF(AC42>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C202,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K203>0,K203,IF(L43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L203>0,L203,IF(M43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M203>0,M203,IF(N43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N203>0,N203,IF(O43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O203>0,O203,IF(P43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P203>0,P203,IF(Q43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q203>0,Q203,IF(R43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R203>0,R203,IF(S43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S203>0,S203,IF(T43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T203>0,T203,IF(U43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U203>0,U203,IF(V43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V203>0,V203,IF(W43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W203>0,W203,IF(X43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X203>0,X203,IF(Y43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y203>0,Y203,IF(Z43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z203>0,Z203,IF(AA43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA203>0,AA203,IF(AB43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB203>0,AB203,IF(AC43>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K204>0,K204,IF(L44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L204>0,L204,IF(M44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M204>0,M204,IF(N44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N204>0,N204,IF(O44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O204>0,O204,IF(P44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P204>0,P204,IF(Q44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q204>0,Q204,IF(R44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R204>0,R204,IF(S44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S204>0,S204,IF(T44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T204>0,T204,IF(U44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U204>0,U204,IF(V44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V204>0,V204,IF(W44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W204>0,W204,IF(X44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X204>0,X204,IF(Y44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y204>0,Y204,IF(Z44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z204>0,Z204,IF(AA44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA204>0,AA204,IF(AB44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB204>0,AB204,IF(AC44>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$12","v":"Required Capacity Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F207,Allocations!$C$21:$C$28,0),MATCH(C207,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G207,L$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(M$6>=$G207,M$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(N$6>=$G207,N$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(O$6>=$G207,O$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(P$6>=$G207,P$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(Q$6>=$G207,Q$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(R$6>=$G207,R$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(S$6>=$G207,S$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(T$6>=$G207,T$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(U$6>=$G207,U$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(V$6>=$G207,V$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(W$6>=$G207,W$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(X$6>=$G207,X$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(Y$6>=$G207,Y$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(Z$6>=$G207,Z$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(AA$6>=$G207,AA$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(AB$6>=$G207,AB$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(AC$6>=$G207,AC$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G207,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G208,L$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(M$6>=$G208,M$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(N$6>=$G208,N$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(O$6>=$G208,O$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(P$6>=$G208,P$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(Q$6>=$G208,Q$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(R$6>=$G208,R$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(S$6>=$G208,S$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(T$6>=$G208,T$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(U$6>=$G208,U$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(V$6>=$G208,V$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(W$6>=$G208,W$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(X$6>=$G208,X$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(Y$6>=$G208,Y$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(Z$6>=$G208,Z$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(AA$6>=$G208,AA$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(AB$6>=$G208,AB$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(AC$6>=$G208,AC$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G208,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G209,L$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(M$6>=$G209,M$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(N$6>=$G209,N$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(O$6>=$G209,O$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(P$6>=$G209,P$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(Q$6>=$G209,Q$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(R$6>=$G209,R$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(S$6>=$G209,S$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(T$6>=$G209,T$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(U$6>=$G209,U$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(V$6>=$G209,V$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(W$6>=$G209,W$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(X$6>=$G209,X$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(Y$6>=$G209,Y$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(Z$6>=$G209,Z$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(AA$6>=$G209,AA$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(AB$6>=$G209,AB$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(AC$6>=$G209,AC$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G209,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G210,L$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(M$6>=$G210,M$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(N$6>=$G210,N$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(O$6>=$G210,O$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(P$6>=$G210,P$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(Q$6>=$G210,Q$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(R$6>=$G210,R$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(S$6>=$G210,S$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(T$6>=$G210,T$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(U$6>=$G210,U$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(V$6>=$G210,V$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(W$6>=$G210,W$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(X$6>=$G210,X$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(Y$6>=$G210,Y$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(Z$6>=$G210,Z$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(AA$6>=$G210,AA$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(AB$6>=$G210,AB$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(AC$6>=$G210,AC$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G210,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G211,L$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(M$6>=$G211,M$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(N$6>=$G211,N$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(O$6>=$G211,O$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(P$6>=$G211,P$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(Q$6>=$G211,Q$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(R$6>=$G211,R$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(S$6>=$G211,S$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(T$6>=$G211,T$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(U$6>=$G211,U$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(V$6>=$G211,V$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(W$6>=$G211,W$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(X$6>=$G211,X$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(Y$6>=$G211,Y$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(Z$6>=$G211,Z$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(AA$6>=$G211,AA$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(AB$6>=$G211,AB$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(AC$6>=$G211,AC$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G212,L$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(M$6>=$G212,M$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(N$6>=$G212,N$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(O$6>=$G212,O$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(P$6>=$G212,P$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(Q$6>=$G212,Q$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(R$6>=$G212,R$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(S$6>=$G212,S$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(T$6>=$G212,T$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(U$6>=$G212,U$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(V$6>=$G212,V$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(W$6>=$G212,W$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(X$6>=$G212,X$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(Y$6>=$G212,Y$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(Z$6>=$G212,Z$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(AA$6>=$G212,AA$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(AB$6>=$G212,AB$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(AC$6>=$G212,AC$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G212,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G213,L$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(M$6>=$G213,M$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(N$6>=$G213,N$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(O$6>=$G213,O$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(P$6>=$G213,P$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(Q$6>=$G213,Q$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(R$6>=$G213,R$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(S$6>=$G213,S$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(T$6>=$G213,T$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(U$6>=$G213,U$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(V$6>=$G213,V$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(W$6>=$G213,W$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(X$6>=$G213,X$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(Y$6>=$G213,Y$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(Z$6>=$G213,Z$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(AA$6>=$G213,AA$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(AB$6>=$G213,AB$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(AC$6>=$G213,AC$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G213,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G214,L$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(M$6>=$G214,M$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(N$6>=$G214,N$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(O$6>=$G214,O$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(P$6>=$G214,P$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(Q$6>=$G214,Q$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(R$6>=$G214,R$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(S$6>=$G214,S$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(T$6>=$G214,T$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(U$6>=$G214,U$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(V$6>=$G214,V$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(W$6>=$G214,W$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(X$6>=$G214,X$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(Y$6>=$G214,Y$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(Z$6>=$G214,Z$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(AA$6>=$G214,AA$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(AB$6>=$G214,AB$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(AC$6>=$G214,AC$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G214,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$18","v":"Payload Reduction due to Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F217,Allocations!$C$21:$C$28,0),MATCH(C217,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D217=0,0,IF(L$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L97=0,L87,L97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(M$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M97=0,M87,M97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(N$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N97=0,N87,N97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(O$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O97=0,O87,O97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(P$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P97=0,P87,P97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(Q$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q97=0,Q87,Q97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(R$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R97=0,R87,R97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(S$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S97=0,S87,S97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(T$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T97=0,T87,T97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(U$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U97=0,U87,U97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(V$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V97=0,V87,V97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(W$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W97=0,W87,W97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(X$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X97=0,X87,X97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(Y$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y97=0,Y87,Y97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(Z$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z97=0,Z87,Z97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(AA$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA97=0,AA87,AA97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(AB$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB97=0,AB87,AB97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(AC$6>=$G217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC97=0,AC87,AC97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D218=0,0,IF(L$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L98=0,L88,L98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(M$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M98=0,M88,M98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(N$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N98=0,N88,N98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(O$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O98=0,O88,O98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(P$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P98=0,P88,P98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(Q$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q98=0,Q88,Q98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(R$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R98=0,R88,R98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(S$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S98=0,S88,S98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(T$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T98=0,T88,T98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(U$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U98=0,U88,U98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(V$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V98=0,V88,V98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(W$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W98=0,W88,W98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(X$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X98=0,X88,X98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(Y$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y98=0,Y88,Y98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(Z$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z98=0,Z88,Z98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(AA$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA98=0,AA88,AA98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(AB$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB98=0,AB88,AB98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(AC$6>=$G218,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC98=0,AC88,AC98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D219=0,0,IF(L$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L99=0,L89,L99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(M$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M99=0,M89,M99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(N$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N99=0,N89,N99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(O$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O99=0,O89,O99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(P$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P99=0,P89,P99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(Q$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q99=0,Q89,Q99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(R$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R99=0,R89,R99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(S$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S99=0,S89,S99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(T$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T99=0,T89,T99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(U$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U99=0,U89,U99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(V$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V99=0,V89,V99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(W$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W99=0,W89,W99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(X$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X99=0,X89,X99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(Y$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y99=0,Y89,Y99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(Z$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z99=0,Z89,Z99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(AA$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA99=0,AA89,AA99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(AB$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB99=0,AB89,AB99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(AC$6>=$G219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC99=0,AC89,AC99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D220=0,0,IF(L$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L100=0,L90,L100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(M$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M100=0,M90,M100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(N$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N100=0,N90,N100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(O$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O100=0,O90,O100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(P$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P100=0,P90,P100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(Q$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q100=0,Q90,Q100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(R$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R100=0,R90,R100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(S$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S100=0,S90,S100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(T$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T100=0,T90,T100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(U$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U100=0,U90,U100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(V$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V100=0,V90,V100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(W$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W100=0,W90,W100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(X$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X100=0,X90,X100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(Y$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y100=0,Y90,Y100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(Z$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z100=0,Z90,Z100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(AA$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA100=0,AA90,AA100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(AB$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB100=0,AB90,AB100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(AC$6>=$G220,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC100=0,AC90,AC100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D221=0,0,IF(L$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L101=0,L91,L101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(M$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M101=0,M91,M101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(N$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N101=0,N91,N101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(O$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O101=0,O91,O101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(P$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P101=0,P91,P101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(Q$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q101=0,Q91,Q101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(R$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R101=0,R91,R101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(S$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S101=0,S91,S101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(T$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T101=0,T91,T101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(U$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U101=0,U91,U101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(V$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V101=0,V91,V101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(W$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W101=0,W91,W101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(X$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X101=0,X91,X101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(Y$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y101=0,Y91,Y101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(Z$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z101=0,Z91,Z101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(AA$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA101=0,AA91,AA101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(AB$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB101=0,AB91,AB101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(AC$6>=$G221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC101=0,AC91,AC101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D222=0,0,IF(L$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L102=0,L92,L102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(M$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M102=0,M92,M102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(N$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N102=0,N92,N102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(O$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O102=0,O92,O102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(P$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P102=0,P92,P102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(Q$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q102=0,Q92,Q102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(R$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R102=0,R92,R102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(S$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S102=0,S92,S102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(T$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T102=0,T92,T102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(U$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U102=0,U92,U102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(V$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V102=0,V92,V102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(W$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W102=0,W92,W102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(X$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X102=0,X92,X102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(Y$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y102=0,Y92,Y102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(Z$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z102=0,Z92,Z102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(AA$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA102=0,AA92,AA102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(AB$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB102=0,AB92,AB102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(AC$6>=$G222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC102=0,AC92,AC102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D223=0,0,IF(L$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L103=0,L93,L103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(M$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M103=0,M93,M103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(N$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N103=0,N93,N103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(O$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O103=0,O93,O103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(P$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P103=0,P93,P103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(Q$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q103=0,Q93,Q103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(R$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R103=0,R93,R103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(S$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S103=0,S93,S103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(T$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T103=0,T93,T103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(U$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U103=0,U93,U103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(V$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V103=0,V93,V103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(W$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W103=0,W93,W103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(X$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X103=0,X93,X103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(Y$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y103=0,Y93,Y103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(Z$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z103=0,Z93,Z103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(AA$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA103=0,AA93,AA103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(AB$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB103=0,AB93,AB103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(AC$6>=$G223,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC103=0,AC93,AC103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D224=0,0,IF(L$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L104=0,L94,L104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(M$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M104=0,M94,M104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(N$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N104=0,N94,N104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(O$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O104=0,O94,O104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(P$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P104=0,P94,P104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(Q$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q104=0,Q94,Q104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(R$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R104=0,R94,R104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(S$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S104=0,S94,S104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(T$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T104=0,T94,T104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(U$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U104=0,U94,U104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(V$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V104=0,V94,V104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(W$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W104=0,W94,W104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(X$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X104=0,X94,X104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(Y$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y104=0,Y94,Y104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(Z$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z104=0,Z94,Z104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(AA$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA104=0,AA94,AA104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(AB$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB104=0,AB94,AB104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(AC$6>=$G224,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC104=0,AC94,AC104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$13","v":"Payload Reduction due to Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F227,Allocations!$C$21:$C$28,0),MATCH(C227,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D227=0,0,IF(L$6>=$G227,L207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L177=0,L167,L177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(M$6>=$G227,M207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M177=0,M167,M177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(N$6>=$G227,N207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N177=0,N167,N177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(O$6>=$G227,O207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O177=0,O167,O177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(P$6>=$G227,P207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P177=0,P167,P177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(Q$6>=$G227,Q207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q177=0,Q167,Q177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(R$6>=$G227,R207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R177=0,R167,R177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(S$6>=$G227,S207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S177=0,S167,S177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(T$6>=$G227,T207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T177=0,T167,T177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(U$6>=$G227,U207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U177=0,U167,U177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(V$6>=$G227,V207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V177=0,V167,V177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(W$6>=$G227,W207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W177=0,W167,W177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(X$6>=$G227,X207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X177=0,X167,X177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(Y$6>=$G227,Y207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y177=0,Y167,Y177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(Z$6>=$G227,Z207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z177=0,Z167,Z177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(AA$6>=$G227,AA207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA177=0,AA167,AA177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(AB$6>=$G227,AB207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB177=0,AB167,AB177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(AC$6>=$G227,AC207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC177=0,AC167,AC177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D228=0,0,IF(L$6>=$G228,L208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L178=0,L168,L178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(M$6>=$G228,M208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M178=0,M168,M178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(N$6>=$G228,N208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N178=0,N168,N178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(O$6>=$G228,O208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O178=0,O168,O178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(P$6>=$G228,P208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P178=0,P168,P178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(Q$6>=$G228,Q208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q178=0,Q168,Q178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(R$6>=$G228,R208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R178=0,R168,R178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(S$6>=$G228,S208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S178=0,S168,S178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(T$6>=$G228,T208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T178=0,T168,T178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(U$6>=$G228,U208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U178=0,U168,U178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(V$6>=$G228,V208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V178=0,V168,V178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(W$6>=$G228,W208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W178=0,W168,W178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(X$6>=$G228,X208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X178=0,X168,X178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(Y$6>=$G228,Y208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y178=0,Y168,Y178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(Z$6>=$G228,Z208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z178=0,Z168,Z178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(AA$6>=$G228,AA208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA178=0,AA168,AA178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(AB$6>=$G228,AB208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB178=0,AB168,AB178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(AC$6>=$G228,AC208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC178=0,AC168,AC178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D229=0,0,IF(L$6>=$G229,L209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L179=0,L169,L179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(M$6>=$G229,M209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M179=0,M169,M179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(N$6>=$G229,N209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N179=0,N169,N179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(O$6>=$G229,O209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O179=0,O169,O179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(P$6>=$G229,P209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P179=0,P169,P179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(Q$6>=$G229,Q209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q179=0,Q169,Q179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(R$6>=$G229,R209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R179=0,R169,R179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(S$6>=$G229,S209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S179=0,S169,S179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(T$6>=$G229,T209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T179=0,T169,T179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(U$6>=$G229,U209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U179=0,U169,U179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(V$6>=$G229,V209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V179=0,V169,V179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(W$6>=$G229,W209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W179=0,W169,W179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(X$6>=$G229,X209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X179=0,X169,X179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(Y$6>=$G229,Y209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y179=0,Y169,Y179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(Z$6>=$G229,Z209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z179=0,Z169,Z179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(AA$6>=$G229,AA209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA179=0,AA169,AA179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(AB$6>=$G229,AB209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB179=0,AB169,AB179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(AC$6>=$G229,AC209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC179=0,AC169,AC179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D230=0,0,IF(L$6>=$G230,L210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L180=0,L170,L180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(M$6>=$G230,M210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M180=0,M170,M180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(N$6>=$G230,N210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N180=0,N170,N180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(O$6>=$G230,O210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O180=0,O170,O180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(P$6>=$G230,P210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P180=0,P170,P180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(Q$6>=$G230,Q210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q180=0,Q170,Q180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(R$6>=$G230,R210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R180=0,R170,R180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(S$6>=$G230,S210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S180=0,S170,S180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(T$6>=$G230,T210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T180=0,T170,T180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(U$6>=$G230,U210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U180=0,U170,U180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(V$6>=$G230,V210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V180=0,V170,V180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(W$6>=$G230,W210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W180=0,W170,W180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(X$6>=$G230,X210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X180=0,X170,X180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(Y$6>=$G230,Y210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y180=0,Y170,Y180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(Z$6>=$G230,Z210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z180=0,Z170,Z180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(AA$6>=$G230,AA210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA180=0,AA170,AA180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(AB$6>=$G230,AB210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB180=0,AB170,AB180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(AC$6>=$G230,AC210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC180=0,AC170,AC180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D231=0,0,IF(L$6>=$G231,L211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L181=0,L171,L181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(M$6>=$G231,M211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M181=0,M171,M181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(N$6>=$G231,N211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N181=0,N171,N181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(O$6>=$G231,O211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O181=0,O171,O181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(P$6>=$G231,P211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P181=0,P171,P181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(Q$6>=$G231,Q211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q181=0,Q171,Q181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(R$6>=$G231,R211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R181=0,R171,R181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(S$6>=$G231,S211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S181=0,S171,S181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(T$6>=$G231,T211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T181=0,T171,T181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(U$6>=$G231,U211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U181=0,U171,U181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(V$6>=$G231,V211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V181=0,V171,V181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(W$6>=$G231,W211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W181=0,W171,W181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(X$6>=$G231,X211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X181=0,X171,X181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(Y$6>=$G231,Y211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y181=0,Y171,Y181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(Z$6>=$G231,Z211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z181=0,Z171,Z181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(AA$6>=$G231,AA211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA181=0,AA171,AA181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(AB$6>=$G231,AB211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB181=0,AB171,AB181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(AC$6>=$G231,AC211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC181=0,AC171,AC181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D232=0,0,IF(L$6>=$G232,L212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L182=0,L172,L182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(M$6>=$G232,M212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M182=0,M172,M182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(N$6>=$G232,N212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N182=0,N172,N182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(O$6>=$G232,O212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O182=0,O172,O182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(P$6>=$G232,P212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P182=0,P172,P182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(Q$6>=$G232,Q212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q182=0,Q172,Q182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(R$6>=$G232,R212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R182=0,R172,R182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(S$6>=$G232,S212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S182=0,S172,S182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(T$6>=$G232,T212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T182=0,T172,T182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(U$6>=$G232,U212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U182=0,U172,U182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(V$6>=$G232,V212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V182=0,V172,V182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(W$6>=$G232,W212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W182=0,W172,W182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(X$6>=$G232,X212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X182=0,X172,X182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(Y$6>=$G232,Y212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y182=0,Y172,Y182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(Z$6>=$G232,Z212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z182=0,Z172,Z182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(AA$6>=$G232,AA212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA182=0,AA172,AA182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(AB$6>=$G232,AB212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB182=0,AB172,AB182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(AC$6>=$G232,AC212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC182=0,AC172,AC182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D233=0,0,IF(L$6>=$G233,L213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L183=0,L173,L183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(M$6>=$G233,M213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M183=0,M173,M183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(N$6>=$G233,N213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N183=0,N173,N183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(O$6>=$G233,O213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O183=0,O173,O183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(P$6>=$G233,P213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P183=0,P173,P183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(Q$6>=$G233,Q213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q183=0,Q173,Q183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(R$6>=$G233,R213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R183=0,R173,R183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(S$6>=$G233,S213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S183=0,S173,S183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(T$6>=$G233,T213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T183=0,T173,T183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(U$6>=$G233,U213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U183=0,U173,U183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(V$6>=$G233,V213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V183=0,V173,V183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(W$6>=$G233,W213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W183=0,W173,W183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(X$6>=$G233,X213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X183=0,X173,X183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(Y$6>=$G233,Y213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y183=0,Y173,Y183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(Z$6>=$G233,Z213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z183=0,Z173,Z183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(AA$6>=$G233,AA213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA183=0,AA173,AA183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(AB$6>=$G233,AB213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB183=0,AB173,AB183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(AC$6>=$G233,AC213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC183=0,AC173,AC183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D234=0,0,IF(L$6>=$G234,L214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L184=0,L174,L184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(M$6>=$G234,M214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M184=0,M174,M184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(N$6>=$G234,N214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N184=0,N174,N184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(O$6>=$G234,O214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O184=0,O174,O184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(P$6>=$G234,P214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P184=0,P174,P184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(Q$6>=$G234,Q214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q184=0,Q174,Q184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(R$6>=$G234,R214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R184=0,R174,R184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(S$6>=$G234,S214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S184=0,S174,S184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(T$6>=$G234,T214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T184=0,T174,T184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(U$6>=$G234,U214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U184=0,U174,U184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(V$6>=$G234,V214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V184=0,V174,V184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(W$6>=$G234,W214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W184=0,W174,W184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(X$6>=$G234,X214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X184=0,X174,X184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(Y$6>=$G234,Y214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y184=0,Y174,Y184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(Z$6>=$G234,Z214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z184=0,Z174,Z184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(AA$6>=$G234,AA214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA184=0,AA174,AA184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(AB$6>=$G234,AB214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB184=0,AB174,AB184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(AC$6>=$G234,AC214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC184=0,AC174,AC184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$19","v":"tonne-kilometre"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,0,null,"Dieseltonne-kilometre0"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L237:AC237,$L$6:$AC$6,\">=\"&$G237,$L$6:$AC$6,\"<\"&$G237+Input_General!$E$22),\"Error\")","v":4132500.0000000005},{"$f":"IFERROR(SUMIFS(L237:AC237,$L$6:$AC$6,\">=\"&$G237,$L$6:$AC$6,\"<\"&$G237+Input_General!$F$22),\"Error\")","v":8265000.0000000009},null,{"$f":"IF(L$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-L217-L227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*L11,0)","v":826500.00000000012},{"$f":"IF(M$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-M217-M227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*M11,0)","v":826500.00000000012},{"$f":"IF(N$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-N217-N227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*N11,0)","v":826500.00000000012},{"$f":"IF(O$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-O217-O227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*O11,0)","v":826500.00000000012},{"$f":"IF(P$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-P217-P227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*P11,0)","v":826500.00000000012},{"$f":"IF(Q$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Q217-Q227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Q11,0)","v":826500.00000000012},{"$f":"IF(R$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-R217-R227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*R11,0)","v":826500.00000000012},{"$f":"IF(S$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-S217-S227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*S11,0)","v":826500.00000000012},{"$f":"IF(T$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-T217-T227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*T11,0)","v":826500.00000000012},{"$f":"IF(U$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-U217-U227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*U11,0)","v":826500.00000000012},{"$f":"IF(V$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-V217-V227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*V11,0)","v":826500.00000000012},{"$f":"IF(W$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-W217-W227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*W11,0)","v":826500.00000000012},{"$f":"IF(X$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-X217-X227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*X11,0)","v":826500.00000000012},{"$f":"IF(Y$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Y217-Y227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Y11,0)","v":826500.00000000012},{"$f":"IF(Z$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Z217-Z227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Z11,0)","v":826500.00000000012},{"$f":"IF(AA$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AA217-AA227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AA11,0)","v":826500.00000000012},{"$f":"IF(AB$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AB217-AB227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AB11,0)","v":826500.00000000012},{"$f":"IF(AC$6>=$G237,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F237,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G237,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AC217-AC227)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AC11,0)","v":826500.00000000012},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2023,null,"Dieseltonne-kilometre2023"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L238:AC238,$L$6:$AC$6,\">=\"&$G238,$L$6:$AC$6,\"<\"&$G238+Input_General!$E$22),\"Error\")","v":4132500.0000000005},{"$f":"IFERROR(SUMIFS(L238:AC238,$L$6:$AC$6,\">=\"&$G238,$L$6:$AC$6,\"<\"&$G238+Input_General!$F$22),\"Error\")","v":8265000.0000000009},null,{"$f":"IF(L$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-L218-L228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-M218-M228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*M11,0)","v":826500.00000000012},{"$f":"IF(N$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-N218-N228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*N11,0)","v":826500.00000000012},{"$f":"IF(O$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-O218-O228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*O11,0)","v":826500.00000000012},{"$f":"IF(P$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-P218-P228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*P11,0)","v":826500.00000000012},{"$f":"IF(Q$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Q218-Q228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Q11,0)","v":826500.00000000012},{"$f":"IF(R$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-R218-R228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*R11,0)","v":826500.00000000012},{"$f":"IF(S$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-S218-S228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*S11,0)","v":826500.00000000012},{"$f":"IF(T$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-T218-T228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*T11,0)","v":826500.00000000012},{"$f":"IF(U$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-U218-U228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*U11,0)","v":826500.00000000012},{"$f":"IF(V$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-V218-V228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*V11,0)","v":826500.00000000012},{"$f":"IF(W$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-W218-W228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*W11,0)","v":826500.00000000012},{"$f":"IF(X$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-X218-X228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*X11,0)","v":826500.00000000012},{"$f":"IF(Y$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Y218-Y228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Y11,0)","v":826500.00000000012},{"$f":"IF(Z$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Z218-Z228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Z11,0)","v":826500.00000000012},{"$f":"IF(AA$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AA218-AA228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AA11,0)","v":826500.00000000012},{"$f":"IF(AB$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AB218-AB228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AB11,0)","v":826500.00000000012},{"$f":"IF(AC$6>=$G238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AC218-AC228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AC11,0)","v":826500.00000000012},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2024,null,"Dieseltonne-kilometre2024"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L239:AC239,$L$6:$AC$6,\">=\"&$G239,$L$6:$AC$6,\"<\"&$G239+Input_General!$E$22),\"Error\")","v":4132500.0000000005},{"$f":"IFERROR(SUMIFS(L239:AC239,$L$6:$AC$6,\">=\"&$G239,$L$6:$AC$6,\"<\"&$G239+Input_General!$F$22),\"Error\")","v":8265000.0000000009},null,{"$f":"IF(L$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-L219-L229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-M219-M229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-N219-N229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*N11,0)","v":826500.00000000012},{"$f":"IF(O$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-O219-O229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*O11,0)","v":826500.00000000012},{"$f":"IF(P$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-P219-P229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*P11,0)","v":826500.00000000012},{"$f":"IF(Q$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Q219-Q229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Q11,0)","v":826500.00000000012},{"$f":"IF(R$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-R219-R229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*R11,0)","v":826500.00000000012},{"$f":"IF(S$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-S219-S229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*S11,0)","v":826500.00000000012},{"$f":"IF(T$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-T219-T229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*T11,0)","v":826500.00000000012},{"$f":"IF(U$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-U219-U229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*U11,0)","v":826500.00000000012},{"$f":"IF(V$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-V219-V229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*V11,0)","v":826500.00000000012},{"$f":"IF(W$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-W219-W229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*W11,0)","v":826500.00000000012},{"$f":"IF(X$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-X219-X229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*X11,0)","v":826500.00000000012},{"$f":"IF(Y$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Y219-Y229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Y11,0)","v":826500.00000000012},{"$f":"IF(Z$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Z219-Z229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Z11,0)","v":826500.00000000012},{"$f":"IF(AA$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AA219-AA229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AA11,0)","v":826500.00000000012},{"$f":"IF(AB$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AB219-AB229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AB11,0)","v":826500.00000000012},{"$f":"IF(AC$6>=$G239,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F239,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G239,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AC219-AC229)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AC11,0)","v":826500.00000000012},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2025,null,"Dieseltonne-kilometre2025"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L240:AC240,$L$6:$AC$6,\">=\"&$G240,$L$6:$AC$6,\"<\"&$G240+Input_General!$E$22),\"Error\")","v":4132500.0000000005},{"$f":"IFERROR(SUMIFS(L240:AC240,$L$6:$AC$6,\">=\"&$G240,$L$6:$AC$6,\"<\"&$G240+Input_General!$F$22),\"Error\")","v":8265000.0000000009},null,{"$f":"IF(L$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-L220-L230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-M220-M230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-N220-N230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*N11,0)","v":0},{"$f":"IF(O$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-O220-O230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*O11,0)","v":826500.00000000012},{"$f":"IF(P$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-P220-P230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*P11,0)","v":826500.00000000012},{"$f":"IF(Q$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Q220-Q230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Q11,0)","v":826500.00000000012},{"$f":"IF(R$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-R220-R230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*R11,0)","v":826500.00000000012},{"$f":"IF(S$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-S220-S230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*S11,0)","v":826500.00000000012},{"$f":"IF(T$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-T220-T230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*T11,0)","v":826500.00000000012},{"$f":"IF(U$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-U220-U230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*U11,0)","v":826500.00000000012},{"$f":"IF(V$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-V220-V230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*V11,0)","v":826500.00000000012},{"$f":"IF(W$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-W220-W230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*W11,0)","v":826500.00000000012},{"$f":"IF(X$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-X220-X230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*X11,0)","v":826500.00000000012},{"$f":"IF(Y$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Y220-Y230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Y11,0)","v":826500.00000000012},{"$f":"IF(Z$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Z220-Z230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Z11,0)","v":826500.00000000012},{"$f":"IF(AA$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AA220-AA230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AA11,0)","v":826500.00000000012},{"$f":"IF(AB$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AB220-AB230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AB11,0)","v":826500.00000000012},{"$f":"IF(AC$6>=$G240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AC220-AC230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AC11,0)","v":826500.00000000012},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2026,null,"Dieseltonne-kilometre2026"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L241:AC241,$L$6:$AC$6,\">=\"&$G241,$L$6:$AC$6,\"<\"&$G241+Input_General!$E$22),\"Error\")","v":4132500.0000000005},{"$f":"IFERROR(SUMIFS(L241:AC241,$L$6:$AC$6,\">=\"&$G241,$L$6:$AC$6,\"<\"&$G241+Input_General!$F$22),\"Error\")","v":8265000.0000000009},null,{"$f":"IF(L$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-L221-L231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-M221-M231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-N221-N231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*N11,0)","v":0},{"$f":"IF(O$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-O221-O231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*O11,0)","v":0},{"$f":"IF(P$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-P221-P231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*P11,0)","v":826500.00000000012},{"$f":"IF(Q$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Q221-Q231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Q11,0)","v":826500.00000000012},{"$f":"IF(R$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-R221-R231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*R11,0)","v":826500.00000000012},{"$f":"IF(S$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-S221-S231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*S11,0)","v":826500.00000000012},{"$f":"IF(T$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-T221-T231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*T11,0)","v":826500.00000000012},{"$f":"IF(U$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-U221-U231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*U11,0)","v":826500.00000000012},{"$f":"IF(V$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-V221-V231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*V11,0)","v":826500.00000000012},{"$f":"IF(W$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-W221-W231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*W11,0)","v":826500.00000000012},{"$f":"IF(X$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-X221-X231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*X11,0)","v":826500.00000000012},{"$f":"IF(Y$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Y221-Y231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Y11,0)","v":826500.00000000012},{"$f":"IF(Z$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Z221-Z231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Z11,0)","v":826500.00000000012},{"$f":"IF(AA$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AA221-AA231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AA11,0)","v":826500.00000000012},{"$f":"IF(AB$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AB221-AB231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AB11,0)","v":826500.00000000012},{"$f":"IF(AC$6>=$G241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AC221-AC231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AC11,0)","v":826500.00000000012},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2027,null,"Dieseltonne-kilometre2027"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L242:AC242,$L$6:$AC$6,\">=\"&$G242,$L$6:$AC$6,\"<\"&$G242+Input_General!$E$22),\"Error\")","v":4132500.0000000005},{"$f":"IFERROR(SUMIFS(L242:AC242,$L$6:$AC$6,\">=\"&$G242,$L$6:$AC$6,\"<\"&$G242+Input_General!$F$22),\"Error\")","v":8265000.0000000009},null,{"$f":"IF(L$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-L222-L232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-M222-M232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-N222-N232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*N11,0)","v":0},{"$f":"IF(O$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-O222-O232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*O11,0)","v":0},{"$f":"IF(P$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-P222-P232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*P11,0)","v":0},{"$f":"IF(Q$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Q222-Q232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Q11,0)","v":826500.00000000012},{"$f":"IF(R$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-R222-R232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*R11,0)","v":826500.00000000012},{"$f":"IF(S$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-S222-S232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*S11,0)","v":826500.00000000012},{"$f":"IF(T$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-T222-T232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*T11,0)","v":826500.00000000012},{"$f":"IF(U$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-U222-U232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*U11,0)","v":826500.00000000012},{"$f":"IF(V$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-V222-V232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*V11,0)","v":826500.00000000012},{"$f":"IF(W$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-W222-W232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*W11,0)","v":826500.00000000012},{"$f":"IF(X$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-X222-X232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*X11,0)","v":826500.00000000012},{"$f":"IF(Y$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Y222-Y232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Y11,0)","v":826500.00000000012},{"$f":"IF(Z$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Z222-Z232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Z11,0)","v":826500.00000000012},{"$f":"IF(AA$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AA222-AA232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AA11,0)","v":826500.00000000012},{"$f":"IF(AB$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AB222-AB232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AB11,0)","v":826500.00000000012},{"$f":"IF(AC$6>=$G242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AC222-AC232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AC11,0)","v":826500.00000000012},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2028,null,"Dieseltonne-kilometre2028"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L243:AC243,$L$6:$AC$6,\">=\"&$G243,$L$6:$AC$6,\"<\"&$G243+Input_General!$E$22),\"Error\")","v":4132500.0000000005},{"$f":"IFERROR(SUMIFS(L243:AC243,$L$6:$AC$6,\">=\"&$G243,$L$6:$AC$6,\"<\"&$G243+Input_General!$F$22),\"Error\")","v":8265000.0000000009},null,{"$f":"IF(L$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-L223-L233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-M223-M233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-N223-N233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*N11,0)","v":0},{"$f":"IF(O$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-O223-O233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*O11,0)","v":0},{"$f":"IF(P$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-P223-P233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*P11,0)","v":0},{"$f":"IF(Q$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Q223-Q233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Q11,0)","v":0},{"$f":"IF(R$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-R223-R233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*R11,0)","v":826500.00000000012},{"$f":"IF(S$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-S223-S233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*S11,0)","v":826500.00000000012},{"$f":"IF(T$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-T223-T233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*T11,0)","v":826500.00000000012},{"$f":"IF(U$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-U223-U233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*U11,0)","v":826500.00000000012},{"$f":"IF(V$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-V223-V233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*V11,0)","v":826500.00000000012},{"$f":"IF(W$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-W223-W233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*W11,0)","v":826500.00000000012},{"$f":"IF(X$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-X223-X233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*X11,0)","v":826500.00000000012},{"$f":"IF(Y$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Y223-Y233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Y11,0)","v":826500.00000000012},{"$f":"IF(Z$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Z223-Z233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Z11,0)","v":826500.00000000012},{"$f":"IF(AA$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AA223-AA233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AA11,0)","v":826500.00000000012},{"$f":"IF(AB$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AB223-AB233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AB11,0)","v":826500.00000000012},{"$f":"IF(AC$6>=$G243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AC223-AC233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AC11,0)","v":826500.00000000012},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2029,null,"Dieseltonne-kilometre2029"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L244:AC244,$L$6:$AC$6,\">=\"&$G244,$L$6:$AC$6,\"<\"&$G244+Input_General!$E$22),\"Error\")","v":4132500.0000000005},{"$f":"IFERROR(SUMIFS(L244:AC244,$L$6:$AC$6,\">=\"&$G244,$L$6:$AC$6,\"<\"&$G244+Input_General!$F$22),\"Error\")","v":8265000.0000000009},null,{"$f":"IF(L$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-L224-L234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-M224-M234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-N224-N234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*N11,0)","v":0},{"$f":"IF(O$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-O224-O234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*O11,0)","v":0},{"$f":"IF(P$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-P224-P234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*P11,0)","v":0},{"$f":"IF(Q$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Q224-Q234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Q11,0)","v":0},{"$f":"IF(R$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-R224-R234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*R11,0)","v":0},{"$f":"IF(S$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-S224-S234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*S11,0)","v":826500.00000000012},{"$f":"IF(T$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-T224-T234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*T11,0)","v":826500.00000000012},{"$f":"IF(U$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-U224-U234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*U11,0)","v":826500.00000000012},{"$f":"IF(V$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-V224-V234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*V11,0)","v":826500.00000000012},{"$f":"IF(W$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-W224-W234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*W11,0)","v":826500.00000000012},{"$f":"IF(X$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-X224-X234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*X11,0)","v":826500.00000000012},{"$f":"IF(Y$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Y224-Y234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Y11,0)","v":826500.00000000012},{"$f":"IF(Z$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Z224-Z234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Z11,0)","v":826500.00000000012},{"$f":"IF(AA$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AA224-AA234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AA11,0)","v":826500.00000000012},{"$f":"IF(AB$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AB224-AB234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AB11,0)","v":826500.00000000012},{"$f":"IF(AC$6>=$G244,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F244,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G244,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AC224-AC234)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AC11,0)","v":826500.00000000012},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2030,null,"Dieseltonne-kilometre2030"]
[]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I260+I714","v":392079.06687379035},{"$f":"J260+J714","v":730959.8099706769},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C247","v":"TCO"},null,2023,null,"DieselTCO2023"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},393751.71071987238,731189.29760782397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C248","v":"TCO"},null,2024,null,"DieselTCO2024"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},394649.94774466072,731416.26237459178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2025,null,"DieselTCO2025"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},393271.74978475081,728587.74415968196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2026,null,"DieselTCO2026"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},391879.1273658229,725744.80148575397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2027,null,"DieselTCO2027"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},390829.99298787705,723603.25935280812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2028,null,"DieselTCO2028"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},389766.43415091309,721447.29276084423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2029,null,"DieselTCO2029"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},389404.2758549311,720708.55170986219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2030,null,"DieselTCO2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7","v":"CAPEX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I270-I280","v":64054.46428571429},70008.92857142858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2023,null,"DieselTotal CAPEX reduced by Residual Value2023"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},64054.46428571429,70008.92857142858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2024,null,"DieselTotal CAPEX reduced by Residual Value2024"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},64680.446428571435,71260.89285714287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2025,null,"DieselTotal CAPEX reduced by Residual Value2025"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},64680.446428571435,71260.89285714287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2026,null,"DieselTotal CAPEX reduced by Residual Value2026"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},64680.446428571435,71260.89285714287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2027,null,"DieselTotal CAPEX reduced by Residual Value2027"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},64680.446428571435,71260.89285714287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,{"$f":"G265","v":2028},null,{"$f":"AE265&AF265&AH265","v":"DieselTotal CAPEX reduced by Residual Value2028"}]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},64680.446428571435,71260.89285714287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2029,null,"DieselTotal CAPEX reduced by Residual Value2029"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},64680.446428571435,71260.89285714287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2030,null,"DieselTotal CAPEX reduced by Residual Value2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,0,null,"DieselTotal CAPEX0"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L270:AC270,$L$6:$AC$6,\">=\"&$G270,$L$6:$AC$6,\"<\"&$G270+Input_General!$E$22),\"Error\")","v":77600},{"$f":"IFERROR(SUMIFS(L270:AC270,$L$6:$AC$6,\">=\"&$G270,$L$6:$AC$6,\"<\"&$G270+Input_General!$F$22),\"Error\")","v":77600},null,{"$f":"L300+L310+L701","v":77600},{"$f":"M300+M310+M701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2023,null,"DieselTotal CAPEX2023"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L271:AC271,$L$6:$AC$6,\">=\"&$G271,$L$6:$AC$6,\"<\"&$G271+Input_General!$E$22),\"Error\")","v":77600},{"$f":"IFERROR(SUMIFS(L271:AC271,$L$6:$AC$6,\">=\"&$G271,$L$6:$AC$6,\"<\"&$G271+Input_General!$F$22),\"Error\")","v":77600},null,{"$f":"L301+L311+L702","v":0},77600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2024,null,"DieselTotal CAPEX2024"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L272:AC272,$L$6:$AC$6,\">=\"&$G272,$L$6:$AC$6,\"<\"&$G272+Input_General!$E$22),\"Error\")","v":79650},{"$f":"IFERROR(SUMIFS(L272:AC272,$L$6:$AC$6,\">=\"&$G272,$L$6:$AC$6,\"<\"&$G272+Input_General!$F$22),\"Error\")","v":79650},null,0,0,79650,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2025,null,"DieselTotal CAPEX2025"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L273:AC273,$L$6:$AC$6,\">=\"&$G273,$L$6:$AC$6,\"<\"&$G273+Input_General!$E$22),\"Error\")","v":79650},{"$f":"IFERROR(SUMIFS(L273:AC273,$L$6:$AC$6,\">=\"&$G273,$L$6:$AC$6,\"<\"&$G273+Input_General!$F$22),\"Error\")","v":79650},null,0,0,0,79650,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2026,null,"DieselTotal CAPEX2026"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L274:AC274,$L$6:$AC$6,\">=\"&$G274,$L$6:$AC$6,\"<\"&$G274+Input_General!$E$22),\"Error\")","v":79650},{"$f":"IFERROR(SUMIFS(L274:AC274,$L$6:$AC$6,\">=\"&$G274,$L$6:$AC$6,\"<\"&$G274+Input_General!$F$22),\"Error\")","v":79650},null,0,0,0,0,79650,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2027,null,"DieselTotal CAPEX2027"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L275:AC275,$L$6:$AC$6,\">=\"&$G275,$L$6:$AC$6,\"<\"&$G275+Input_General!$E$22),\"Error\")","v":79650},{"$f":"IFERROR(SUMIFS(L275:AC275,$L$6:$AC$6,\">=\"&$G275,$L$6:$AC$6,\"<\"&$G275+Input_General!$F$22),\"Error\")","v":79650},null,0,0,0,0,0,79650,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2028,null,"DieselTotal CAPEX2028"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L276:AC276,$L$6:$AC$6,\">=\"&$G276,$L$6:$AC$6,\"<\"&$G276+Input_General!$E$22),\"Error\")","v":79650},{"$f":"IFERROR(SUMIFS(L276:AC276,$L$6:$AC$6,\">=\"&$G276,$L$6:$AC$6,\"<\"&$G276+Input_General!$F$22),\"Error\")","v":79650},null,0,0,0,0,0,0,79650,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2029,null,"DieselTotal CAPEX2029"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L277:AC277,$L$6:$AC$6,\">=\"&$G277,$L$6:$AC$6,\"<\"&$G277+Input_General!$E$22),\"Error\")","v":79650},{"$f":"IFERROR(SUMIFS(L277:AC277,$L$6:$AC$6,\">=\"&$G277,$L$6:$AC$6,\"<\"&$G277+Input_General!$F$22),\"Error\")","v":79650},null,0,0,0,0,0,0,0,79650,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2030,null,"DieselTotal CAPEX2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,0,null,"DieselTotal Residual Value0"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"I320","v":13545.535714285712},7591.0714285714275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2023,null,"DieselTotal Residual Value2023"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},13545.535714285712,7591.0714285714275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2024,null,"DieselTotal Residual Value2024"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},14969.553571428569,8389.1071428571377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2025,null,"DieselTotal Residual Value2025"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},14969.553571428569,8389.1071428571377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2026,null,"DieselTotal Residual Value2026"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},14969.553571428569,8389.1071428571377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2027,null,"DieselTotal Residual Value2027"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},14969.553571428569,8389.1071428571377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2028,null,"DieselTotal Residual Value2028"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},14969.553571428569,8389.1071428571377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2029,null,"DieselTotal Residual Value2029"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},14969.553571428569,8389.1071428571377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2030,null,"DieselTotal Residual Value2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,0,null,"DieselTotal original cost of vehicle at purchase0"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L290:AC290,$L$6:$AC$6,\">=\"&$G290,$L$6:$AC$6,\"<\"&$G290+Input_General!$E$22),\"Error\")","v":77600},{"$f":"IFERROR(SUMIFS(L290:AC290,$L$6:$AC$6,\">=\"&$G290,$L$6:$AC$6,\"<\"&$G290+Input_General!$F$22),\"Error\")","v":77600},null,{"$f":"L300+L333+L374+L415+L456+L497+L538+L579+L620+L661","v":77600},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2023,null,"DieselTotal original cost of vehicle at purchase2023"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L291:AC291,$L$6:$AC$6,\">=\"&$G291,$L$6:$AC$6,\"<\"&$G291+Input_General!$E$22),\"Error\")","v":77600},{"$f":"IFERROR(SUMIFS(L291:AC291,$L$6:$AC$6,\">=\"&$G291,$L$6:$AC$6,\"<\"&$G291+Input_General!$F$22),\"Error\")","v":77600},null,0,77600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2024,null,"DieselTotal original cost of vehicle at purchase2024"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L292:AC292,$L$6:$AC$6,\">=\"&$G292,$L$6:$AC$6,\"<\"&$G292+Input_General!$E$22),\"Error\")","v":79650},{"$f":"IFERROR(SUMIFS(L292:AC292,$L$6:$AC$6,\">=\"&$G292,$L$6:$AC$6,\"<\"&$G292+Input_General!$F$22),\"Error\")","v":79650},null,0,0,79650,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2025,null,"DieselTotal original cost of vehicle at purchase2025"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L293:AC293,$L$6:$AC$6,\">=\"&$G293,$L$6:$AC$6,\"<\"&$G293+Input_General!$E$22),\"Error\")","v":79650},{"$f":"IFERROR(SUMIFS(L293:AC293,$L$6:$AC$6,\">=\"&$G293,$L$6:$AC$6,\"<\"&$G293+Input_General!$F$22),\"Error\")","v":79650},null,0,0,0,79650,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2026,null,"DieselTotal original cost of vehicle at purchase2026"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L294:AC294,$L$6:$AC$6,\">=\"&$G294,$L$6:$AC$6,\"<\"&$G294+Input_General!$E$22),\"Error\")","v":79650},{"$f":"IFERROR(SUMIFS(L294:AC294,$L$6:$AC$6,\">=\"&$G294,$L$6:$AC$6,\"<\"&$G294+Input_General!$F$22),\"Error\")","v":79650},null,0,0,0,0,79650,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2027,null,"DieselTotal original cost of vehicle at purchase2027"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L295:AC295,$L$6:$AC$6,\">=\"&$G295,$L$6:$AC$6,\"<\"&$G295+Input_General!$E$22),\"Error\")","v":79650},{"$f":"IFERROR(SUMIFS(L295:AC295,$L$6:$AC$6,\">=\"&$G295,$L$6:$AC$6,\"<\"&$G295+Input_General!$F$22),\"Error\")","v":79650},null,0,0,0,0,0,79650,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2028,null,"DieselTotal original cost of vehicle at purchase2028"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L296:AC296,$L$6:$AC$6,\">=\"&$G296,$L$6:$AC$6,\"<\"&$G296+Input_General!$E$22),\"Error\")","v":79650},{"$f":"IFERROR(SUMIFS(L296:AC296,$L$6:$AC$6,\">=\"&$G296,$L$6:$AC$6,\"<\"&$G296+Input_General!$F$22),\"Error\")","v":79650},null,0,0,0,0,0,0,79650,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2029,null,"DieselTotal original cost of vehicle at purchase2029"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L297:AC297,$L$6:$AC$6,\">=\"&$G297,$L$6:$AC$6,\"<\"&$G297+Input_General!$E$22),\"Error\")","v":79650},{"$f":"IFERROR(SUMIFS(L297:AC297,$L$6:$AC$6,\">=\"&$G297,$L$6:$AC$6,\"<\"&$G297+Input_General!$F$22),\"Error\")","v":79650},null,0,0,0,0,0,0,0,79650,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2030,null,"DieselTotal original cost of vehicle at purchase2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$7","v":"CAPEX Truck without Powertrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,0,null,"DieselCAPEX Truck without Powertrain0"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L300:AC300,$L$6:$AC$6,\">=\"&$G300,$L$6:$AC$6,\"<\"&$G300+Input_General!$E$22),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(SUMIFS(L300:AC300,$L$6:$AC$6,\">=\"&$G300,$L$6:$AC$6,\"<\"&$G300+Input_General!$F$22),\"Error\")","v":58099.999999999993},null,{"$f":"IFERROR(IF($G300=L$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(IF($G300=M$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=N$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=O$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=P$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=R$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=S$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=T$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=U$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=V$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=W$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=X$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2023,null,"DieselCAPEX Truck without Powertrain2023"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L301:AC301,$L$6:$AC$6,\">=\"&$G301,$L$6:$AC$6,\"<\"&$G301+Input_General!$E$22),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(SUMIFS(L301:AC301,$L$6:$AC$6,\">=\"&$G301,$L$6:$AC$6,\"<\"&$G301+Input_General!$F$22),\"Error\")","v":58099.999999999993},null,{"$f":"IFERROR(IF($G301=L$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=M$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(IF($G301=N$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=O$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=P$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=R$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=S$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=T$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=U$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=V$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=W$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=X$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C301,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G301,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2024,null,"DieselCAPEX Truck without Powertrain2024"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L302:AC302,$L$6:$AC$6,\">=\"&$G302,$L$6:$AC$6,\"<\"&$G302+Input_General!$E$22),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(SUMIFS(L302:AC302,$L$6:$AC$6,\">=\"&$G302,$L$6:$AC$6,\"<\"&$G302+Input_General!$F$22),\"Error\")","v":58099.999999999993},null,{"$f":"IFERROR(IF($G302=L$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=M$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=N$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(IF($G302=O$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=P$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=R$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=S$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=T$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=U$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=V$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=W$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=X$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C302,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G302,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2025,null,"DieselCAPEX Truck without Powertrain2025"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L303:AC303,$L$6:$AC$6,\">=\"&$G303,$L$6:$AC$6,\"<\"&$G303+Input_General!$E$22),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(SUMIFS(L303:AC303,$L$6:$AC$6,\">=\"&$G303,$L$6:$AC$6,\"<\"&$G303+Input_General!$F$22),\"Error\")","v":58099.999999999993},null,{"$f":"IFERROR(IF($G303=L$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=M$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=N$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=O$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(IF($G303=P$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=R$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=S$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=T$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=U$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=V$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=W$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=X$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C303,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G303,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2026,null,"DieselCAPEX Truck without Powertrain2026"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L304:AC304,$L$6:$AC$6,\">=\"&$G304,$L$6:$AC$6,\"<\"&$G304+Input_General!$E$22),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(SUMIFS(L304:AC304,$L$6:$AC$6,\">=\"&$G304,$L$6:$AC$6,\"<\"&$G304+Input_General!$F$22),\"Error\")","v":58099.999999999993},null,{"$f":"IFERROR(IF($G304=L$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=M$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=N$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=O$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=P$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(IF($G304=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=R$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=S$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=T$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=U$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=V$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=W$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=X$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C304,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G304,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2027,null,"DieselCAPEX Truck without Powertrain2027"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L305:AC305,$L$6:$AC$6,\">=\"&$G305,$L$6:$AC$6,\"<\"&$G305+Input_General!$E$22),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(SUMIFS(L305:AC305,$L$6:$AC$6,\">=\"&$G305,$L$6:$AC$6,\"<\"&$G305+Input_General!$F$22),\"Error\")","v":58099.999999999993},null,{"$f":"IFERROR(IF($G305=L$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=M$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=N$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=O$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=P$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(IF($G305=R$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=S$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=T$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=U$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=V$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=W$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=X$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2028,null,"DieselCAPEX Truck without Powertrain2028"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L306:AC306,$L$6:$AC$6,\">=\"&$G306,$L$6:$AC$6,\"<\"&$G306+Input_General!$E$22),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(SUMIFS(L306:AC306,$L$6:$AC$6,\">=\"&$G306,$L$6:$AC$6,\"<\"&$G306+Input_General!$F$22),\"Error\")","v":58099.999999999993},null,{"$f":"IFERROR(IF($G306=L$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=M$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=N$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=O$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=P$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=R$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(IF($G306=S$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=T$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=U$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=V$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=W$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=X$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C306,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G306,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2029,null,"DieselCAPEX Truck without Powertrain2029"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L307:AC307,$L$6:$AC$6,\">=\"&$G307,$L$6:$AC$6,\"<\"&$G307+Input_General!$E$22),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(SUMIFS(L307:AC307,$L$6:$AC$6,\">=\"&$G307,$L$6:$AC$6,\"<\"&$G307+Input_General!$F$22),\"Error\")","v":58099.999999999993},null,{"$f":"IFERROR(IF($G307=L$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=M$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=N$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=O$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=P$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=R$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=S$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(IF($G307=T$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=U$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=V$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=W$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=X$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2030,null,"DieselCAPEX Truck without Powertrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$20","v":"CAPEX Powertrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,0,null,"DieselCAPEX Powertrain0"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L310:AC310,$L$6:$AC$6,\">=\"&$G310,$L$6:$AC$6,\"<\"&$G300+Input_General!$E$22),\"Error\")","v":19500},{"$f":"IFERROR(SUMIFS(L310:AC310,$L$6:$AC$6,\">=\"&$G310,$L$6:$AC$6,\"<\"&$G310+Input_General!$F$22),\"Error\")","v":19500},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G310,$E333:$E698,$C310)","v":0},19500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2023,null,"DieselCAPEX Powertrain2023"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L311:AC311,$L$6:$AC$6,\">=\"&$G311,$L$6:$AC$6,\"<\"&$G301+Input_General!$E$22),\"Error\")","v":19500},{"$f":"IFERROR(SUMIFS(L311:AC311,$L$6:$AC$6,\">=\"&$G311,$L$6:$AC$6,\"<\"&$G311+Input_General!$F$22),\"Error\")","v":19500},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G311,$E333:$E698,$C311)","v":0},0,19500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2024,null,"DieselCAPEX Powertrain2024"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L312:AC312,$L$6:$AC$6,\">=\"&$G312,$L$6:$AC$6,\"<\"&$G302+Input_General!$E$22),\"Error\")","v":21550},{"$f":"IFERROR(SUMIFS(L312:AC312,$L$6:$AC$6,\">=\"&$G312,$L$6:$AC$6,\"<\"&$G312+Input_General!$F$22),\"Error\")","v":21550},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G312,$E333:$E698,$C312)","v":0},0,0,21550,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2025,null,"DieselCAPEX Powertrain2025"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L313:AC313,$L$6:$AC$6,\">=\"&$G313,$L$6:$AC$6,\"<\"&$G303+Input_General!$E$22),\"Error\")","v":21550},{"$f":"IFERROR(SUMIFS(L313:AC313,$L$6:$AC$6,\">=\"&$G313,$L$6:$AC$6,\"<\"&$G313+Input_General!$F$22),\"Error\")","v":21550},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G313,$E333:$E698,$C313)","v":0},0,0,0,21550,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2026,null,"DieselCAPEX Powertrain2026"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L314:AC314,$L$6:$AC$6,\">=\"&$G314,$L$6:$AC$6,\"<\"&$G304+Input_General!$E$22),\"Error\")","v":21550},{"$f":"IFERROR(SUMIFS(L314:AC314,$L$6:$AC$6,\">=\"&$G314,$L$6:$AC$6,\"<\"&$G314+Input_General!$F$22),\"Error\")","v":21550},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G314,$E333:$E698,$C314)","v":0},0,0,0,0,21550,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2027,null,"DieselCAPEX Powertrain2027"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L315:AC315,$L$6:$AC$6,\">=\"&$G315,$L$6:$AC$6,\"<\"&$G305+Input_General!$E$22),\"Error\")","v":21550},{"$f":"IFERROR(SUMIFS(L315:AC315,$L$6:$AC$6,\">=\"&$G315,$L$6:$AC$6,\"<\"&$G315+Input_General!$F$22),\"Error\")","v":21550},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G315,$E333:$E698,$C315)","v":0},0,0,0,0,0,21550,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2028,null,"DieselCAPEX Powertrain2028"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L316:AC316,$L$6:$AC$6,\">=\"&$G316,$L$6:$AC$6,\"<\"&$G306+Input_General!$E$22),\"Error\")","v":21550},{"$f":"IFERROR(SUMIFS(L316:AC316,$L$6:$AC$6,\">=\"&$G316,$L$6:$AC$6,\"<\"&$G316+Input_General!$F$22),\"Error\")","v":21550},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G316,$E333:$E698,$C316)","v":0},0,0,0,0,0,0,21550,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2029,null,"DieselCAPEX Powertrain2029"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L317:AC317,$L$6:$AC$6,\">=\"&$G317,$L$6:$AC$6,\"<\"&$G307+Input_General!$E$22),\"Error\")","v":21550},{"$f":"IFERROR(SUMIFS(L317:AC317,$L$6:$AC$6,\">=\"&$G317,$L$6:$AC$6,\"<\"&$G317+Input_General!$F$22),\"Error\")","v":21550},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G317,$E333:$E698,$C317)","v":0},0,0,0,0,0,0,0,21550,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2030,null,"DieselCAPEX Powertrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!E20","v":"Residual Value Powertrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I343,I363,I384,I404,I425,I445,I466,I486,I507,I527,I548,I568,I589,I609,I630,I650,I671,I691)","v":13545.535714285712},{"$f":"SUM(J343,J363,J384,J404,J425,J445,J466,J486,J507,J527,J548,J568,J589,J609,J630,J650,J671,J691)","v":7591.0714285714275},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C320","v":"Residual Value of Powertrain"},null,2023,null,"DieselResidual Value of Powertrain2023"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I344,I364,I385,I405,I426,I446,I467,I487,I508,I528,I549,I569,I590,I610,I631,I651,I672,I692)","v":13545.535714285712},7591.0714285714275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2024,null,"DieselResidual Value of Powertrain2024"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},14969.553571428569,8389.1071428571377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2025,null,"DieselResidual Value of Powertrain2025"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},14969.553571428569,8389.1071428571377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2026,null,"DieselResidual Value of Powertrain2026"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},14969.553571428569,8389.1071428571377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2027,null,"DieselResidual Value of Powertrain2027"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},14969.553571428569,8389.1071428571377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2028,null,"DieselResidual Value of Powertrain2028"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},14969.553571428569,8389.1071428571377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2029,null,"DieselResidual Value of Powertrain2029"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},14969.553571428569,8389.1071428571377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2030,null,"DieselResidual Value of Powertrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" & \"&Terms!$D$11&\" of \"&Terms!$E$20&\" components\"","v":"CAPEX & Residual Value of Powertrain components"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G329","v":0},null,{"$f":"AE329&AF329&AH329","v":"Diesel0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$8","v":"CAPEX Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,0,null,"DieselCAPEX Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F333,Allocations!$C$21:$C$28,0),MATCH(C333,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L333:AC333,$L$6:$AC$6,\">=\"&$G333,$L$6:$AC$6,\"<\"&$G333+Input_General!$E$22),\"Error\")","v":19500},{"$f":"IFERROR(SUMIFS(L333:AC333,$L$6:$AC$6,\">=\"&$G333,$L$6:$AC$6,\"<\"&$G333+Input_General!$F$22),\"Error\")","v":19500},0,{"$f":"IFERROR(IF($G333=L$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":19500},{"$f":"IFERROR(IF($G333=M$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=N$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=O$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=P$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=R$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=S$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=T$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=U$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=V$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=W$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=X$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G333,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2023,null,"DieselCAPEX Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L334:AC334,$L$6:$AC$6,\">=\"&$G334,$L$6:$AC$6,\"<\"&$G334+Input_General!$E$22),\"Error\")","v":19500},{"$f":"IFERROR(SUMIFS(L334:AC334,$L$6:$AC$6,\">=\"&$G334,$L$6:$AC$6,\"<\"&$G334+Input_General!$F$22),\"Error\")","v":19500},0,{"$f":"IFERROR(IF($G334=L$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=M$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":19500},{"$f":"IFERROR(IF($G334=N$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=O$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=P$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=R$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=S$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=T$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=U$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=V$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=W$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=X$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2024,null,"DieselCAPEX Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L335:AC335,$L$6:$AC$6,\">=\"&$G335,$L$6:$AC$6,\"<\"&$G335+Input_General!$E$22),\"Error\")","v":21550},{"$f":"IFERROR(SUMIFS(L335:AC335,$L$6:$AC$6,\">=\"&$G335,$L$6:$AC$6,\"<\"&$G335+Input_General!$F$22),\"Error\")","v":21550},0,{"$f":"IFERROR(IF($G335=L$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=M$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=N$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":21550},{"$f":"IFERROR(IF($G335=O$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=P$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=R$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=S$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=T$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=U$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=V$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=W$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=X$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G335,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2025,null,"DieselCAPEX Diesel Drivetrain2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L336:AC336,$L$6:$AC$6,\">=\"&$G336,$L$6:$AC$6,\"<\"&$G336+Input_General!$E$22),\"Error\")","v":21550},{"$f":"IFERROR(SUMIFS(L336:AC336,$L$6:$AC$6,\">=\"&$G336,$L$6:$AC$6,\"<\"&$G336+Input_General!$F$22),\"Error\")","v":21550},0,{"$f":"IFERROR(IF($G336=L$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=M$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=N$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=O$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":21550},{"$f":"IFERROR(IF($G336=P$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=R$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=S$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=T$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=U$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=V$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=W$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=X$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2026,null,"DieselCAPEX Diesel Drivetrain2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L337:AC337,$L$6:$AC$6,\">=\"&$G337,$L$6:$AC$6,\"<\"&$G337+Input_General!$E$22),\"Error\")","v":21550},{"$f":"IFERROR(SUMIFS(L337:AC337,$L$6:$AC$6,\">=\"&$G337,$L$6:$AC$6,\"<\"&$G337+Input_General!$F$22),\"Error\")","v":21550},0,{"$f":"IFERROR(IF($G337=L$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=M$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=N$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=O$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=P$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":21550},{"$f":"IFERROR(IF($G337=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=R$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=S$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=T$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=U$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=V$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=W$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=X$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G337,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2027,null,"DieselCAPEX Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L338:AC338,$L$6:$AC$6,\">=\"&$G338,$L$6:$AC$6,\"<\"&$G338+Input_General!$E$22),\"Error\")","v":21550},{"$f":"IFERROR(SUMIFS(L338:AC338,$L$6:$AC$6,\">=\"&$G338,$L$6:$AC$6,\"<\"&$G338+Input_General!$F$22),\"Error\")","v":21550},0,{"$f":"IFERROR(IF($G338=L$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=M$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=N$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=O$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=P$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":21550},{"$f":"IFERROR(IF($G338=R$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=S$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=T$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=U$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=V$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=W$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=X$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G338,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2028,null,"DieselCAPEX Diesel Drivetrain2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L339:AC339,$L$6:$AC$6,\">=\"&$G339,$L$6:$AC$6,\"<\"&$G339+Input_General!$E$22),\"Error\")","v":21550},{"$f":"IFERROR(SUMIFS(L339:AC339,$L$6:$AC$6,\">=\"&$G339,$L$6:$AC$6,\"<\"&$G339+Input_General!$F$22),\"Error\")","v":21550},0,{"$f":"IFERROR(IF($G339=L$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=M$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=N$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=O$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=P$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=R$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":21550},{"$f":"IFERROR(IF($G339=S$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=T$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=U$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=V$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=W$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=X$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G339,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2029,null,"DieselCAPEX Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L340:AC340,$L$6:$AC$6,\">=\"&$G340,$L$6:$AC$6,\"<\"&$G340+Input_General!$E$22),\"Error\")","v":21550},{"$f":"IFERROR(SUMIFS(L340:AC340,$L$6:$AC$6,\">=\"&$G340,$L$6:$AC$6,\"<\"&$G340+Input_General!$F$22),\"Error\")","v":21550},0,{"$f":"IFERROR(IF($G340=L$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=M$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=N$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=O$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=P$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=R$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=S$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":21550},{"$f":"IFERROR(IF($G340=T$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=U$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=V$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=W$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=X$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G340,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2030,null,"DieselCAPEX Diesel Drivetrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$8","v":"Residual Value Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,0,null,"DieselResidual Value Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F343,Allocations!$C$21:$C$28,0),MATCH(C343,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G343-1+Input_General!$E$22,$K343:$AC343),I333*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":13545.535714285712},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G343-1+Input_General!$F$22,$K343:$AC343),I333*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":7591.0714285714275},0,{"$f":"IF(K343=0,IF(OR(K343>0,L333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":18309.107142857141},{"$f":"IF(L343=0,IF(OR(L343>0,M333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":17118.214285714283},{"$f":"IF(M343=0,IF(OR(M343>0,N333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":15927.321428571426},{"$f":"IF(N343=0,IF(OR(N343>0,O333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":14736.428571428569},{"$f":"IF(O343=0,IF(OR(O343>0,P333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":13545.535714285712},{"$f":"IF(P343=0,IF(OR(P343>0,Q333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":12354.642857142855},{"$f":"IF(Q343=0,IF(OR(Q343>0,R333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":11163.749999999998},{"$f":"IF(R343=0,IF(OR(R343>0,S333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":9972.8571428571413},{"$f":"IF(S343=0,IF(OR(S343>0,T333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":8781.9642857142844},{"$f":"IF(T343=0,IF(OR(T343>0,U333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":7591.0714285714275},{"$f":"IF(U343=0,IF(OR(U343>0,V333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":6400.1785714285706},{"$f":"IF(V343=0,IF(OR(V343>0,W333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":5209.2857142857138},{"$f":"IF(W343=0,IF(OR(W343>0,X333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":4018.3928571428569},{"$f":"IF(X343=0,IF(OR(X343>0,Y333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":2827.5},{"$f":"IF(Y343=0,IF(OR(Y343>0,Z333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":1636.6071428571429},{"$f":"IF(Z343=0,IF(OR(Z343>0,AA333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":445.71428571428578},{"$f":"IF(AA343=0,IF(OR(AA343>0,AB333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0.01},{"$f":"IF(AB343=0,IF(OR(AB343>0,AC333>0),MAX(0,($J333-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB343-($J333*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C343,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0.01},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2023,null,"DieselResidual Value Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G344-1+Input_General!$E$22,$K344:$AC344),I334*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":13545.535714285712},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G344-1+Input_General!$F$22,$K344:$AC344),I334*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":7591.0714285714275},0,{"$f":"IF(K344=0,IF(OR(K344>0,L334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L344=0,IF(OR(L344>0,M334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":18309.107142857141},{"$f":"IF(M344=0,IF(OR(M344>0,N334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":17118.214285714283},{"$f":"IF(N344=0,IF(OR(N344>0,O334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":15927.321428571426},{"$f":"IF(O344=0,IF(OR(O344>0,P334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":14736.428571428569},{"$f":"IF(P344=0,IF(OR(P344>0,Q334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":13545.535714285712},{"$f":"IF(Q344=0,IF(OR(Q344>0,R334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":12354.642857142855},{"$f":"IF(R344=0,IF(OR(R344>0,S334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":11163.749999999998},{"$f":"IF(S344=0,IF(OR(S344>0,T334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":9972.8571428571413},{"$f":"IF(T344=0,IF(OR(T344>0,U334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":8781.9642857142844},{"$f":"IF(U344=0,IF(OR(U344>0,V334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":7591.0714285714275},{"$f":"IF(V344=0,IF(OR(V344>0,W334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":6400.1785714285706},{"$f":"IF(W344=0,IF(OR(W344>0,X334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":5209.2857142857138},{"$f":"IF(X344=0,IF(OR(X344>0,Y334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":4018.3928571428569},{"$f":"IF(Y344=0,IF(OR(Y344>0,Z334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":2827.5},{"$f":"IF(Z344=0,IF(OR(Z344>0,AA334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":1636.6071428571429},{"$f":"IF(AA344=0,IF(OR(AA344>0,AB334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":445.71428571428578},{"$f":"IF(AB344=0,IF(OR(AB344>0,AC334>0),MAX(0,($J334-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB344-($J334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0.01},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2024,null,"DieselResidual Value Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G345-1+Input_General!$E$22,$K345:$AC345),I335*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":14969.553571428569},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G345-1+Input_General!$F$22,$K345:$AC345),I335*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":8389.1071428571377},0,{"$f":"IF(K345=0,IF(OR(K345>0,L335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L345=0,IF(OR(L345>0,M335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M345=0,IF(OR(M345>0,N335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":20233.910714285714},{"$f":"IF(N345=0,IF(OR(N345>0,O335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":18917.821428571428},{"$f":"IF(O345=0,IF(OR(O345>0,P335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":17601.732142857141},{"$f":"IF(P345=0,IF(OR(P345>0,Q335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":16285.642857142855},{"$f":"IF(Q345=0,IF(OR(Q345>0,R335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":14969.553571428569},{"$f":"IF(R345=0,IF(OR(R345>0,S335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":13653.464285714283},{"$f":"IF(S345=0,IF(OR(S345>0,T335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":12337.374999999996},{"$f":"IF(T345=0,IF(OR(T345>0,U335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":11021.28571428571},{"$f":"IF(U345=0,IF(OR(U345>0,V335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":9705.1964285714239},{"$f":"IF(V345=0,IF(OR(V345>0,W335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":8389.1071428571377},{"$f":"IF(W345=0,IF(OR(W345>0,X335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":7073.0178571428514},{"$f":"IF(X345=0,IF(OR(X345>0,Y335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":5756.9285714285652},{"$f":"IF(Y345=0,IF(OR(Y345>0,Z335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":4440.839285714279},{"$f":"IF(Z345=0,IF(OR(Z345>0,AA335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":3124.7499999999932},{"$f":"IF(AA345=0,IF(OR(AA345>0,AB335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":1808.6607142857074},{"$f":"IF(AB345=0,IF(OR(AB345>0,AC335>0),MAX(0,($J335-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB345-($J335*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C345,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":492.57142857142162},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2025,null,"DieselResidual Value Diesel Drivetrain2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G346-1+Input_General!$E$22,$K346:$AC346),I336*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":14969.553571428569},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G346-1+Input_General!$F$22,$K346:$AC346),I336*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":8389.1071428571377},0,{"$f":"IF(K346=0,IF(OR(K346>0,L336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L346=0,IF(OR(L346>0,M336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M346=0,IF(OR(M346>0,N336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N346=0,IF(OR(N346>0,O336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":20233.910714285714},{"$f":"IF(O346=0,IF(OR(O346>0,P336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":18917.821428571428},{"$f":"IF(P346=0,IF(OR(P346>0,Q336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":17601.732142857141},{"$f":"IF(Q346=0,IF(OR(Q346>0,R336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":16285.642857142855},{"$f":"IF(R346=0,IF(OR(R346>0,S336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":14969.553571428569},{"$f":"IF(S346=0,IF(OR(S346>0,T336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":13653.464285714283},{"$f":"IF(T346=0,IF(OR(T346>0,U336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":12337.374999999996},{"$f":"IF(U346=0,IF(OR(U346>0,V336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":11021.28571428571},{"$f":"IF(V346=0,IF(OR(V346>0,W336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":9705.1964285714239},{"$f":"IF(W346=0,IF(OR(W346>0,X336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":8389.1071428571377},{"$f":"IF(X346=0,IF(OR(X346>0,Y336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":7073.0178571428514},{"$f":"IF(Y346=0,IF(OR(Y346>0,Z336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":5756.9285714285652},{"$f":"IF(Z346=0,IF(OR(Z346>0,AA336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":4440.839285714279},{"$f":"IF(AA346=0,IF(OR(AA346>0,AB336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":3124.7499999999932},{"$f":"IF(AB346=0,IF(OR(AB346>0,AC336>0),MAX(0,($J336-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB346-($J336*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C346,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":1808.6607142857074},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2026,null,"DieselResidual Value Diesel Drivetrain2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G347-1+Input_General!$E$22,$K347:$AC347),I337*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":14969.553571428569},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G347-1+Input_General!$F$22,$K347:$AC347),I337*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":8389.1071428571377},0,{"$f":"IF(K347=0,IF(OR(K347>0,L337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L347=0,IF(OR(L347>0,M337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M347=0,IF(OR(M347>0,N337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N347=0,IF(OR(N347>0,O337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O347=0,IF(OR(O347>0,P337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":20233.910714285714},{"$f":"IF(P347=0,IF(OR(P347>0,Q337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":18917.821428571428},{"$f":"IF(Q347=0,IF(OR(Q347>0,R337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":17601.732142857141},{"$f":"IF(R347=0,IF(OR(R347>0,S337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":16285.642857142855},{"$f":"IF(S347=0,IF(OR(S347>0,T337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":14969.553571428569},{"$f":"IF(T347=0,IF(OR(T347>0,U337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":13653.464285714283},{"$f":"IF(U347=0,IF(OR(U347>0,V337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":12337.374999999996},{"$f":"IF(V347=0,IF(OR(V347>0,W337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":11021.28571428571},{"$f":"IF(W347=0,IF(OR(W347>0,X337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":9705.1964285714239},{"$f":"IF(X347=0,IF(OR(X347>0,Y337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":8389.1071428571377},{"$f":"IF(Y347=0,IF(OR(Y347>0,Z337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":7073.0178571428514},{"$f":"IF(Z347=0,IF(OR(Z347>0,AA337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":5756.9285714285652},{"$f":"IF(AA347=0,IF(OR(AA347>0,AB337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":4440.839285714279},{"$f":"IF(AB347=0,IF(OR(AB347>0,AC337>0),MAX(0,($J337-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB347-($J337*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C347,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":3124.7499999999932},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2027,null,"DieselResidual Value Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G348-1+Input_General!$E$22,$K348:$AC348),I338*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":14969.553571428569},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G348-1+Input_General!$F$22,$K348:$AC348),I338*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":8389.1071428571377},0,{"$f":"IF(K348=0,IF(OR(K348>0,L338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L348=0,IF(OR(L348>0,M338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M348=0,IF(OR(M348>0,N338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N348=0,IF(OR(N348>0,O338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O348=0,IF(OR(O348>0,P338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P348=0,IF(OR(P348>0,Q338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":20233.910714285714},{"$f":"IF(Q348=0,IF(OR(Q348>0,R338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":18917.821428571428},{"$f":"IF(R348=0,IF(OR(R348>0,S338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":17601.732142857141},{"$f":"IF(S348=0,IF(OR(S348>0,T338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":16285.642857142855},{"$f":"IF(T348=0,IF(OR(T348>0,U338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":14969.553571428569},{"$f":"IF(U348=0,IF(OR(U348>0,V338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":13653.464285714283},{"$f":"IF(V348=0,IF(OR(V348>0,W338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":12337.374999999996},{"$f":"IF(W348=0,IF(OR(W348>0,X338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":11021.28571428571},{"$f":"IF(X348=0,IF(OR(X348>0,Y338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":9705.1964285714239},{"$f":"IF(Y348=0,IF(OR(Y348>0,Z338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":8389.1071428571377},{"$f":"IF(Z348=0,IF(OR(Z348>0,AA338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":7073.0178571428514},{"$f":"IF(AA348=0,IF(OR(AA348>0,AB338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":5756.9285714285652},{"$f":"IF(AB348=0,IF(OR(AB348>0,AC338>0),MAX(0,($J338-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB348-($J338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":4440.839285714279},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2028,null,"DieselResidual Value Diesel Drivetrain2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G349-1+Input_General!$E$22,$K349:$AC349),I339*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":14969.553571428569},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G349-1+Input_General!$F$22,$K349:$AC349),I339*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":8389.1071428571377},0,{"$f":"IF(K349=0,IF(OR(K349>0,L339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L349=0,IF(OR(L349>0,M339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M349=0,IF(OR(M349>0,N339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N349=0,IF(OR(N349>0,O339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O349=0,IF(OR(O349>0,P339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P349=0,IF(OR(P349>0,Q339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q349=0,IF(OR(Q349>0,R339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":20233.910714285714},{"$f":"IF(R349=0,IF(OR(R349>0,S339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":18917.821428571428},{"$f":"IF(S349=0,IF(OR(S349>0,T339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":17601.732142857141},{"$f":"IF(T349=0,IF(OR(T349>0,U339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":16285.642857142855},{"$f":"IF(U349=0,IF(OR(U349>0,V339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":14969.553571428569},{"$f":"IF(V349=0,IF(OR(V349>0,W339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":13653.464285714283},{"$f":"IF(W349=0,IF(OR(W349>0,X339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":12337.374999999996},{"$f":"IF(X349=0,IF(OR(X349>0,Y339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":11021.28571428571},{"$f":"IF(Y349=0,IF(OR(Y349>0,Z339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":9705.1964285714239},{"$f":"IF(Z349=0,IF(OR(Z349>0,AA339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":8389.1071428571377},{"$f":"IF(AA349=0,IF(OR(AA349>0,AB339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":7073.0178571428514},{"$f":"IF(AB349=0,IF(OR(AB349>0,AC339>0),MAX(0,($J339-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB349-($J339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":5756.9285714285652},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2029,null,"DieselResidual Value Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G350-1+Input_General!$E$22,$K350:$AC350),I340*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":14969.553571428569},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G350-1+Input_General!$F$22,$K350:$AC350),I340*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":8389.1071428571377},0,{"$f":"IF(K350=0,IF(OR(K350>0,L340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L350=0,IF(OR(L350>0,M340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M350=0,IF(OR(M350>0,N340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N350=0,IF(OR(N350>0,O340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O350=0,IF(OR(O350>0,P340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P350=0,IF(OR(P350>0,Q340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q350=0,IF(OR(Q350>0,R340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R350=0,IF(OR(R350>0,S340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":20233.910714285714},{"$f":"IF(S350=0,IF(OR(S350>0,T340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":18917.821428571428},{"$f":"IF(T350=0,IF(OR(T350>0,U340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":17601.732142857141},{"$f":"IF(U350=0,IF(OR(U350>0,V340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":16285.642857142855},{"$f":"IF(V350=0,IF(OR(V350>0,W340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":14969.553571428569},{"$f":"IF(W350=0,IF(OR(W350>0,X340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":13653.464285714283},{"$f":"IF(X350=0,IF(OR(X350>0,Y340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":12337.374999999996},{"$f":"IF(Y350=0,IF(OR(Y350>0,Z340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":11021.28571428571},{"$f":"IF(Z350=0,IF(OR(Z350>0,AA340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":9705.1964285714239},{"$f":"IF(AA350=0,IF(OR(AA350>0,AB340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":8389.1071428571377},{"$f":"IF(AB350=0,IF(OR(AB350>0,AC340>0),MAX(0,($J340-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB350-($J340*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C350,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":7073.0178571428514},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2030,null,"DieselResidual Value Diesel Drivetrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$8","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,0,null,"DieselCAPEX Replacement Unit Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F353,Allocations!$C$21:$C$28,0),MATCH(C353,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L353:AC353,$L$6:$AC$6,\">=\"&$G353,$L$6:$AC$6,\"<\"&$G353+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L353:AC353,$L$6:$AC$6,\">=\"&$G353,$L$6:$AC$6,\"<\"&$G333+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L353=\"x\",\"x\",\nIF(L353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(M15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M353=\"x\",\"x\",\nIF(M353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(N15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N353=\"x\",\"x\",\nIF(N353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(O15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O353=\"x\",\"x\",\nIF(O353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(P15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P353=\"x\",\"x\",\nIF(P353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Q15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q353=\"x\",\"x\",\nIF(Q353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(R15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R353=\"x\",\"x\",\nIF(R353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(S15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S353=\"x\",\"x\",\nIF(S353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(T15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T353=\"x\",\"x\",\nIF(T353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(U15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U353=\"x\",\"x\",\nIF(U353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(V15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V353=\"x\",\"x\",\nIF(V353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(W15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W353=\"x\",\"x\",\nIF(W353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(X15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X353=\"x\",\"x\",\nIF(X353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Y15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y353=\"x\",\"x\",\nIF(Y353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Z15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z353=\"x\",\"x\",\nIF(Z353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AA15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA353=\"x\",\"x\",\nIF(AA353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AB15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB353=\"x\",\"x\",\nIF(AB353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AC15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2023,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L354:AC354,$L$6:$AC$6,\">=\"&$G354,$L$6:$AC$6,\"<\"&$G334+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L354:AC354,$L$6:$AC$6,\">=\"&$G354,$L$6:$AC$6,\"<\"&$G334+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L354=\"x\",\"x\",\nIF(L354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(M16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M354=\"x\",\"x\",\nIF(M354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(N16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N354=\"x\",\"x\",\nIF(N354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(O16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O354=\"x\",\"x\",\nIF(O354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(P16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P354=\"x\",\"x\",\nIF(P354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Q16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q354=\"x\",\"x\",\nIF(Q354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(R16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R354=\"x\",\"x\",\nIF(R354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(S16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S354=\"x\",\"x\",\nIF(S354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(T16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T354=\"x\",\"x\",\nIF(T354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(U16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U354=\"x\",\"x\",\nIF(U354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(V16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V354=\"x\",\"x\",\nIF(V354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(W16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W354=\"x\",\"x\",\nIF(W354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(X16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X354=\"x\",\"x\",\nIF(X354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Y16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y354=\"x\",\"x\",\nIF(Y354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Z16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z354=\"x\",\"x\",\nIF(Z354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AA16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA354=\"x\",\"x\",\nIF(AA354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AB16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB354=\"x\",\"x\",\nIF(AB354=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AC16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C354,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2024,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L355:AC355,$L$6:$AC$6,\">=\"&$G355,$L$6:$AC$6,\"<\"&$G335+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L355:AC355,$L$6:$AC$6,\">=\"&$G355,$L$6:$AC$6,\"<\"&$G335+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L355=\"x\",\"x\",\nIF(L355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(M17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M355=\"x\",\"x\",\nIF(M355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(N17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N355=\"x\",\"x\",\nIF(N355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(O17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O355=\"x\",\"x\",\nIF(O355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(P17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P355=\"x\",\"x\",\nIF(P355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Q17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q355=\"x\",\"x\",\nIF(Q355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(R17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R355=\"x\",\"x\",\nIF(R355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(S17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S355=\"x\",\"x\",\nIF(S355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(T17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T355=\"x\",\"x\",\nIF(T355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(U17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U355=\"x\",\"x\",\nIF(U355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(V17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V355=\"x\",\"x\",\nIF(V355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(W17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W355=\"x\",\"x\",\nIF(W355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(X17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X355=\"x\",\"x\",\nIF(X355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Y17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y355=\"x\",\"x\",\nIF(Y355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Z17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z355=\"x\",\"x\",\nIF(Z355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AA17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA355=\"x\",\"x\",\nIF(AA355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AB17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB355=\"x\",\"x\",\nIF(AB355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AC17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2025,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L356:AC356,$L$6:$AC$6,\">=\"&$G356,$L$6:$AC$6,\"<\"&$G336+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L356:AC356,$L$6:$AC$6,\">=\"&$G356,$L$6:$AC$6,\"<\"&$G336+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L356=\"x\",\"x\",\nIF(L356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(M18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M356=\"x\",\"x\",\nIF(M356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(N18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N356=\"x\",\"x\",\nIF(N356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(O18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O356=\"x\",\"x\",\nIF(O356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(P18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P356=\"x\",\"x\",\nIF(P356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Q18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q356=\"x\",\"x\",\nIF(Q356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(R18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R356=\"x\",\"x\",\nIF(R356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(S18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S356=\"x\",\"x\",\nIF(S356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(T18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T356=\"x\",\"x\",\nIF(T356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(U18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U356=\"x\",\"x\",\nIF(U356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(V18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V356=\"x\",\"x\",\nIF(V356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(W18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W356=\"x\",\"x\",\nIF(W356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(X18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X356=\"x\",\"x\",\nIF(X356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Y18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y356=\"x\",\"x\",\nIF(Y356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Z18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z356=\"x\",\"x\",\nIF(Z356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AA18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA356=\"x\",\"x\",\nIF(AA356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AB18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB356=\"x\",\"x\",\nIF(AB356=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AC18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C356,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2026,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L357:AC357,$L$6:$AC$6,\">=\"&$G357,$L$6:$AC$6,\"<\"&$G337+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L357:AC357,$L$6:$AC$6,\">=\"&$G357,$L$6:$AC$6,\"<\"&$G337+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L357=\"x\",\"x\",\nIF(L357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(M19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M357=\"x\",\"x\",\nIF(M357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(N19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N357=\"x\",\"x\",\nIF(N357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(O19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O357=\"x\",\"x\",\nIF(O357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(P19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P357=\"x\",\"x\",\nIF(P357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Q19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q357=\"x\",\"x\",\nIF(Q357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(R19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R357=\"x\",\"x\",\nIF(R357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(S19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S357=\"x\",\"x\",\nIF(S357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(T19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T357=\"x\",\"x\",\nIF(T357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(U19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U357=\"x\",\"x\",\nIF(U357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(V19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V357=\"x\",\"x\",\nIF(V357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(W19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W357=\"x\",\"x\",\nIF(W357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(X19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X357=\"x\",\"x\",\nIF(X357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Y19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y357=\"x\",\"x\",\nIF(Y357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Z19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z357=\"x\",\"x\",\nIF(Z357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AA19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA357=\"x\",\"x\",\nIF(AA357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AB19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB357=\"x\",\"x\",\nIF(AB357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AC19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2027,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L358:AC358,$L$6:$AC$6,\">=\"&$G358,$L$6:$AC$6,\"<\"&$G338+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L358:AC358,$L$6:$AC$6,\">=\"&$G358,$L$6:$AC$6,\"<\"&$G338+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L358=\"x\",\"x\",\nIF(L358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(M20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M358=\"x\",\"x\",\nIF(M358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(N20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N358=\"x\",\"x\",\nIF(N358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(O20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O358=\"x\",\"x\",\nIF(O358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(P20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P358=\"x\",\"x\",\nIF(P358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Q20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q358=\"x\",\"x\",\nIF(Q358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(R20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R358=\"x\",\"x\",\nIF(R358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(S20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S358=\"x\",\"x\",\nIF(S358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(T20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T358=\"x\",\"x\",\nIF(T358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(U20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U358=\"x\",\"x\",\nIF(U358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(V20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V358=\"x\",\"x\",\nIF(V358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(W20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W358=\"x\",\"x\",\nIF(W358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(X20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X358=\"x\",\"x\",\nIF(X358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Y20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y358=\"x\",\"x\",\nIF(Y358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Z20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z358=\"x\",\"x\",\nIF(Z358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AA20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA358=\"x\",\"x\",\nIF(AA358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AB20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB358=\"x\",\"x\",\nIF(AB358=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AC20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C358,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2028,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L359:AC359,$L$6:$AC$6,\">=\"&$G359,$L$6:$AC$6,\"<\"&$G339+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L359:AC359,$L$6:$AC$6,\">=\"&$G359,$L$6:$AC$6,\"<\"&$G339+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L359=\"x\",\"x\",\nIF(L359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(M21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M359=\"x\",\"x\",\nIF(M359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(N21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N359=\"x\",\"x\",\nIF(N359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(O21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O359=\"x\",\"x\",\nIF(O359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(P21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P359=\"x\",\"x\",\nIF(P359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Q21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q359=\"x\",\"x\",\nIF(Q359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(R21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R359=\"x\",\"x\",\nIF(R359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(S21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S359=\"x\",\"x\",\nIF(S359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(T21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T359=\"x\",\"x\",\nIF(T359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(U21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U359=\"x\",\"x\",\nIF(U359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(V21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V359=\"x\",\"x\",\nIF(V359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(W21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W359=\"x\",\"x\",\nIF(W359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(X21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X359=\"x\",\"x\",\nIF(X359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Y21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y359=\"x\",\"x\",\nIF(Y359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Z21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z359=\"x\",\"x\",\nIF(Z359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AA21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA359=\"x\",\"x\",\nIF(AA359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AB21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB359=\"x\",\"x\",\nIF(AB359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AC21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2029,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L360:AC360,$L$6:$AC$6,\">=\"&$G360,$L$6:$AC$6,\"<\"&$G340+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L360:AC360,$L$6:$AC$6,\">=\"&$G360,$L$6:$AC$6,\"<\"&$G340+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L360=\"x\",\"x\",\nIF(L360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(M22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M360=\"x\",\"x\",\nIF(M360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(N22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N360=\"x\",\"x\",\nIF(N360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(O22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O360=\"x\",\"x\",\nIF(O360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(P22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P360=\"x\",\"x\",\nIF(P360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Q22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q360=\"x\",\"x\",\nIF(Q360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(R22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R360=\"x\",\"x\",\nIF(R360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(S22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S360=\"x\",\"x\",\nIF(S360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(T22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T360=\"x\",\"x\",\nIF(T360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(U22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U360=\"x\",\"x\",\nIF(U360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(V22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V360=\"x\",\"x\",\nIF(V360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(W22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W360=\"x\",\"x\",\nIF(W360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(X22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X360=\"x\",\"x\",\nIF(X360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Y22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y360=\"x\",\"x\",\nIF(Y360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Z22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z360=\"x\",\"x\",\nIF(Z360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AA22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA360=\"x\",\"x\",\nIF(AA360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AB22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB360=\"x\",\"x\",\nIF(AB360=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AC22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C360,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2030,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11& \" \"&Terms!$E$22&\" \"& Terms!$E$8","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,0,null,"DieselResidual Value Replacement Unit Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F363,Allocations!$C$21:$C$28,0),MATCH($C363,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G363-1+Input_General!$E$22,$K363:$AC363),I353*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G363-1+Input_General!$F$22,$K363:$AC363),I353*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K363=0,IF(OR(K363>0,L353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L363=0,IF(OR(L363>0,M353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M363=0,IF(OR(M363>0,N353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N363=0,IF(OR(N363>0,O353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O363=0,IF(OR(O363>0,P353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P363=0,IF(OR(P363>0,Q353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q363=0,IF(OR(Q363>0,R353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R363=0,IF(OR(R363>0,S353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S363=0,IF(OR(S363>0,T353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T363=0,IF(OR(T363>0,U353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U363=0,IF(OR(U363>0,V353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V363=0,IF(OR(V363>0,W353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W363=0,IF(OR(W363>0,X353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X363=0,IF(OR(X363>0,Y353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y363=0,IF(OR(Y363>0,Z353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z363=0,IF(OR(Z363>0,AA353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA363=0,IF(OR(AA363>0,AB353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB363=0,IF(OR(AB363>0,AC353>0),MAX(0,($J353-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB363-($J353*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C363,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2023,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G364-1+Input_General!$E$22,$K364:$AC364),I354*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G364-1+Input_General!$F$22,$K364:$AC364),I354*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K364=0,IF(OR(K364>0,L354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L364=0,IF(OR(L364>0,M354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M364=0,IF(OR(M364>0,N354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N364=0,IF(OR(N364>0,O354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O364=0,IF(OR(O364>0,P354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P364=0,IF(OR(P364>0,Q354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q364=0,IF(OR(Q364>0,R354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R364=0,IF(OR(R364>0,S354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S364=0,IF(OR(S364>0,T354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T364=0,IF(OR(T364>0,U354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U364=0,IF(OR(U364>0,V354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V364=0,IF(OR(V364>0,W354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W364=0,IF(OR(W364>0,X354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X364=0,IF(OR(X364>0,Y354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y364=0,IF(OR(Y364>0,Z354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z364=0,IF(OR(Z364>0,AA354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA364=0,IF(OR(AA364>0,AB354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB364=0,IF(OR(AB364>0,AC354>0),MAX(0,($J354-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB364-($J354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2024,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G365-1+Input_General!$E$22,$K365:$AC365),I355*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G365-1+Input_General!$F$22,$K365:$AC365),I355*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K365=0,IF(OR(K365>0,L355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L365=0,IF(OR(L365>0,M355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M365=0,IF(OR(M365>0,N355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N365=0,IF(OR(N365>0,O355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O365=0,IF(OR(O365>0,P355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P365=0,IF(OR(P365>0,Q355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q365=0,IF(OR(Q365>0,R355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R365=0,IF(OR(R365>0,S355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S365=0,IF(OR(S365>0,T355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T365=0,IF(OR(T365>0,U355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U365=0,IF(OR(U365>0,V355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V365=0,IF(OR(V365>0,W355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W365=0,IF(OR(W365>0,X355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X365=0,IF(OR(X365>0,Y355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y365=0,IF(OR(Y365>0,Z355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z365=0,IF(OR(Z365>0,AA355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA365=0,IF(OR(AA365>0,AB355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB365=0,IF(OR(AB365>0,AC355>0),MAX(0,($J355-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB365-($J355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2025,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G366-1+Input_General!$E$22,$K366:$AC366),I356*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G366-1+Input_General!$F$22,$K366:$AC366),I356*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K366=0,IF(OR(K366>0,L356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L366=0,IF(OR(L366>0,M356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M366=0,IF(OR(M366>0,N356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N366=0,IF(OR(N366>0,O356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O366=0,IF(OR(O366>0,P356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P366=0,IF(OR(P366>0,Q356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q366=0,IF(OR(Q366>0,R356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R366=0,IF(OR(R366>0,S356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S366=0,IF(OR(S366>0,T356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T366=0,IF(OR(T366>0,U356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U366=0,IF(OR(U366>0,V356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V366=0,IF(OR(V366>0,W356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W366=0,IF(OR(W366>0,X356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X366=0,IF(OR(X366>0,Y356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y366=0,IF(OR(Y366>0,Z356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z366=0,IF(OR(Z366>0,AA356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA366=0,IF(OR(AA366>0,AB356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB366=0,IF(OR(AB366>0,AC356>0),MAX(0,($J356-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB366-($J356*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C366,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2026,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G367-1+Input_General!$E$22,$K367:$AC367),I357*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G367-1+Input_General!$F$22,$K367:$AC367),I357*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K367=0,IF(OR(K367>0,L357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L367=0,IF(OR(L367>0,M357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M367=0,IF(OR(M367>0,N357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N367=0,IF(OR(N367>0,O357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O367=0,IF(OR(O367>0,P357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P367=0,IF(OR(P367>0,Q357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q367=0,IF(OR(Q367>0,R357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R367=0,IF(OR(R367>0,S357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S367=0,IF(OR(S367>0,T357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T367=0,IF(OR(T367>0,U357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U367=0,IF(OR(U367>0,V357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V367=0,IF(OR(V367>0,W357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W367=0,IF(OR(W367>0,X357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X367=0,IF(OR(X367>0,Y357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y367=0,IF(OR(Y367>0,Z357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z367=0,IF(OR(Z367>0,AA357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA367=0,IF(OR(AA367>0,AB357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB367=0,IF(OR(AB367>0,AC357>0),MAX(0,($J357-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB367-($J357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2027,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G368-1+Input_General!$E$22,$K368:$AC368),I358*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G368-1+Input_General!$F$22,$K368:$AC368),I358*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K368=0,IF(OR(K368>0,L358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L368=0,IF(OR(L368>0,M358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M368=0,IF(OR(M368>0,N358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N368=0,IF(OR(N368>0,O358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O368=0,IF(OR(O368>0,P358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P368=0,IF(OR(P368>0,Q358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q368=0,IF(OR(Q368>0,R358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R368=0,IF(OR(R368>0,S358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S368=0,IF(OR(S368>0,T358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T368=0,IF(OR(T368>0,U358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U368=0,IF(OR(U368>0,V358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V368=0,IF(OR(V368>0,W358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W368=0,IF(OR(W368>0,X358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X368=0,IF(OR(X368>0,Y358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y368=0,IF(OR(Y368>0,Z358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z368=0,IF(OR(Z368>0,AA358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA368=0,IF(OR(AA368>0,AB358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB368=0,IF(OR(AB368>0,AC358>0),MAX(0,($J358-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB368-($J358*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C368,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2028,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G369-1+Input_General!$E$22,$K369:$AC369),I359*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G369-1+Input_General!$F$22,$K369:$AC369),I359*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K369=0,IF(OR(K369>0,L359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L369=0,IF(OR(L369>0,M359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M369=0,IF(OR(M369>0,N359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N369=0,IF(OR(N369>0,O359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O369=0,IF(OR(O369>0,P359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P369=0,IF(OR(P369>0,Q359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q369=0,IF(OR(Q369>0,R359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R369=0,IF(OR(R369>0,S359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S369=0,IF(OR(S369>0,T359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T369=0,IF(OR(T369>0,U359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U369=0,IF(OR(U369>0,V359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V369=0,IF(OR(V369>0,W359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W369=0,IF(OR(W369>0,X359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X369=0,IF(OR(X369>0,Y359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y369=0,IF(OR(Y369>0,Z359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z369=0,IF(OR(Z369>0,AA359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA369=0,IF(OR(AA369>0,AB359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB369=0,IF(OR(AB369>0,AC359>0),MAX(0,($J359-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB369-($J359*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C369,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2029,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G370-1+Input_General!$E$22,$K370:$AC370),I360*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G370-1+Input_General!$F$22,$K370:$AC370),I360*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K370=0,IF(OR(K370>0,L360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L370=0,IF(OR(L370>0,M360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M370=0,IF(OR(M370>0,N360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N370=0,IF(OR(N370>0,O360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O370=0,IF(OR(O370>0,P360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P370=0,IF(OR(P370>0,Q360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q370=0,IF(OR(Q370>0,R360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R370=0,IF(OR(R370>0,S360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S370=0,IF(OR(S370>0,T360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T370=0,IF(OR(T370>0,U360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U370=0,IF(OR(U370>0,V360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V370=0,IF(OR(V370>0,W360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W370=0,IF(OR(W370>0,X360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X370=0,IF(OR(X370>0,Y360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y370=0,IF(OR(Y370>0,Z360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z370=0,IF(OR(Z370>0,AA360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA370=0,IF(OR(AA370>0,AB360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB370=0,IF(OR(AB370>0,AC360>0),MAX(0,($J360-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB370-($J360*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C370,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2030,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$9","v":"CAPEX E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,0,null,"DieselCAPEX E-Drive0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F374,Allocations!$C$21:$C$28,0),MATCH($C374,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L374:AC374,$L$6:$AC$6,\">=\"&$G374,$L$6:$AC$6,\"<\"&$G374+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L374:AC374,$L$6:$AC$6,\">=\"&$G374,$L$6:$AC$6,\"<\"&$G374+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G374=L$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=M$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=N$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=O$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=P$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=R$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=S$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=T$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=U$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=V$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=W$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=X$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G374,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2023,null,"DieselCAPEX E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L375:AC375,$L$6:$AC$6,\">=\"&$G375,$L$6:$AC$6,\"<\"&$G375+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L375:AC375,$L$6:$AC$6,\">=\"&$G375,$L$6:$AC$6,\"<\"&$G375+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G375=L$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=M$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=N$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=O$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=P$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=R$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=S$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=T$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=U$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=V$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=W$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=X$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2024,null,"DieselCAPEX E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L376:AC376,$L$6:$AC$6,\">=\"&$G376,$L$6:$AC$6,\"<\"&$G376+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L376:AC376,$L$6:$AC$6,\">=\"&$G376,$L$6:$AC$6,\"<\"&$G376+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G376=L$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=M$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=N$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=O$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=P$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=R$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=S$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=T$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=U$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=V$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=W$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=X$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G376,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2025,null,"DieselCAPEX E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L377:AC377,$L$6:$AC$6,\">=\"&$G377,$L$6:$AC$6,\"<\"&$G377+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L377:AC377,$L$6:$AC$6,\">=\"&$G377,$L$6:$AC$6,\"<\"&$G377+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G377=L$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=M$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=N$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=O$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=P$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=R$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=S$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=T$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=U$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=V$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=W$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=X$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2026,null,"DieselCAPEX E-Drive2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L378:AC378,$L$6:$AC$6,\">=\"&$G378,$L$6:$AC$6,\"<\"&$G378+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L378:AC378,$L$6:$AC$6,\">=\"&$G378,$L$6:$AC$6,\"<\"&$G378+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G378=L$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=M$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=N$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=O$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=P$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=R$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=S$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=T$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=U$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=V$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=W$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=X$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G378,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2027,null,"DieselCAPEX E-Drive2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L379:AC379,$L$6:$AC$6,\">=\"&$G379,$L$6:$AC$6,\"<\"&$G379+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L379:AC379,$L$6:$AC$6,\">=\"&$G379,$L$6:$AC$6,\"<\"&$G379+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G379=L$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=M$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=N$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=O$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=P$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=R$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=S$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=T$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=U$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=V$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=W$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=X$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2028,null,"DieselCAPEX E-Drive2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L380:AC380,$L$6:$AC$6,\">=\"&$G380,$L$6:$AC$6,\"<\"&$G380+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L380:AC380,$L$6:$AC$6,\">=\"&$G380,$L$6:$AC$6,\"<\"&$G380+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G380=L$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=M$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=N$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=O$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=P$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=R$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=S$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=T$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=U$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=V$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=W$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=X$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G380,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2029,null,"DieselCAPEX E-Drive2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L381:AC381,$L$6:$AC$6,\">=\"&$G381,$L$6:$AC$6,\"<\"&$G381+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L381:AC381,$L$6:$AC$6,\">=\"&$G381,$L$6:$AC$6,\"<\"&$G381+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G381=L$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=M$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=N$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=O$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=P$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=R$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=S$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=T$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=U$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=V$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=W$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=X$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G381,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2030,null,"DieselCAPEX E-Drive2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$9","v":"Residual Value E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,0,null,"DieselResidual Value E-Drive0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F384,Allocations!$C$21:$C$28,0),MATCH($C384,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G384-1+Input_General!$E$22,$K384:$AC384),I374*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G384-1+Input_General!$F$22,$K384:$AC384),I374*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K384=0,IF(OR(K384>0,L374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L384=0,IF(OR(L384>0,M374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M384=0,IF(OR(M384>0,N374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N384=0,IF(OR(N384>0,O374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O384=0,IF(OR(O384>0,P374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P384=0,IF(OR(P384>0,Q374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q384=0,IF(OR(Q384>0,R374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R384=0,IF(OR(R384>0,S374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S384=0,IF(OR(S384>0,T374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T384=0,IF(OR(T384>0,U374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U384=0,IF(OR(U384>0,V374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V384=0,IF(OR(V384>0,W374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W384=0,IF(OR(W384>0,X374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X384=0,IF(OR(X384>0,Y374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y384=0,IF(OR(Y384>0,Z374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z384=0,IF(OR(Z384>0,AA374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA384=0,IF(OR(AA384>0,AB374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB384=0,IF(OR(AB384>0,AC374>0),MAX(0,($J374-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB384-($J374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2023,null,"DieselResidual Value E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G385-1+Input_General!$E$22,$K385:$AC385),I375*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G385-1+Input_General!$F$22,$K385:$AC385),I375*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K385=0,IF(OR(K385>0,L375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L385=0,IF(OR(L385>0,M375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M385=0,IF(OR(M385>0,N375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N385=0,IF(OR(N385>0,O375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O385=0,IF(OR(O385>0,P375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P385=0,IF(OR(P385>0,Q375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q385=0,IF(OR(Q385>0,R375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R385=0,IF(OR(R385>0,S375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S385=0,IF(OR(S385>0,T375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T385=0,IF(OR(T385>0,U375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U385=0,IF(OR(U385>0,V375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V385=0,IF(OR(V385>0,W375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W385=0,IF(OR(W385>0,X375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X385=0,IF(OR(X385>0,Y375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y385=0,IF(OR(Y385>0,Z375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z385=0,IF(OR(Z385>0,AA375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA385=0,IF(OR(AA385>0,AB375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB385=0,IF(OR(AB385>0,AC375>0),MAX(0,($J375-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB385-($J375*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C385,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2024,null,"DieselResidual Value E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G386-1+Input_General!$E$22,$K386:$AC386),I376*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G386-1+Input_General!$F$22,$K386:$AC386),I376*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K386=0,IF(OR(K386>0,L376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L386=0,IF(OR(L386>0,M376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M386=0,IF(OR(M386>0,N376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N386=0,IF(OR(N386>0,O376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O386=0,IF(OR(O386>0,P376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P386=0,IF(OR(P386>0,Q376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q386=0,IF(OR(Q386>0,R376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R386=0,IF(OR(R386>0,S376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S386=0,IF(OR(S386>0,T376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T386=0,IF(OR(T386>0,U376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U386=0,IF(OR(U386>0,V376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V386=0,IF(OR(V386>0,W376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W386=0,IF(OR(W386>0,X376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X386=0,IF(OR(X386>0,Y376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y386=0,IF(OR(Y386>0,Z376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z386=0,IF(OR(Z386>0,AA376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA386=0,IF(OR(AA386>0,AB376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB386=0,IF(OR(AB386>0,AC376>0),MAX(0,($J376-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB386-($J376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2025,null,"DieselResidual Value E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G387-1+Input_General!$E$22,$K387:$AC387),I377*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G387-1+Input_General!$F$22,$K387:$AC387),I377*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K387=0,IF(OR(K387>0,L377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L387=0,IF(OR(L387>0,M377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M387=0,IF(OR(M387>0,N377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N387=0,IF(OR(N387>0,O377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O387=0,IF(OR(O387>0,P377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P387=0,IF(OR(P387>0,Q377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q387=0,IF(OR(Q387>0,R377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R387=0,IF(OR(R387>0,S377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S387=0,IF(OR(S387>0,T377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T387=0,IF(OR(T387>0,U377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U387=0,IF(OR(U387>0,V377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V387=0,IF(OR(V387>0,W377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W387=0,IF(OR(W387>0,X377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X387=0,IF(OR(X387>0,Y377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y387=0,IF(OR(Y387>0,Z377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z387=0,IF(OR(Z387>0,AA377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA387=0,IF(OR(AA387>0,AB377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB387=0,IF(OR(AB387>0,AC377>0),MAX(0,($J377-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB387-($J377*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C387,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2026,null,"DieselResidual Value E-Drive2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G388-1+Input_General!$E$22,$K388:$AC388),I378*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G388-1+Input_General!$F$22,$K388:$AC388),I378*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K388=0,IF(OR(K388>0,L378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L388=0,IF(OR(L388>0,M378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M388=0,IF(OR(M388>0,N378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N388=0,IF(OR(N388>0,O378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O388=0,IF(OR(O388>0,P378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P388=0,IF(OR(P388>0,Q378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q388=0,IF(OR(Q388>0,R378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R388=0,IF(OR(R388>0,S378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S388=0,IF(OR(S388>0,T378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T388=0,IF(OR(T388>0,U378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U388=0,IF(OR(U388>0,V378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V388=0,IF(OR(V388>0,W378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W388=0,IF(OR(W388>0,X378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X388=0,IF(OR(X388>0,Y378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y388=0,IF(OR(Y388>0,Z378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z388=0,IF(OR(Z388>0,AA378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA388=0,IF(OR(AA388>0,AB378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB388=0,IF(OR(AB388>0,AC378>0),MAX(0,($J378-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB388-($J378*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C388,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2027,null,"DieselResidual Value E-Drive2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G389-1+Input_General!$E$22,$K389:$AC389),I379*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G389-1+Input_General!$F$22,$K389:$AC389),I379*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K389=0,IF(OR(K389>0,L379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L389=0,IF(OR(L389>0,M379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M389=0,IF(OR(M389>0,N379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N389=0,IF(OR(N389>0,O379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O389=0,IF(OR(O389>0,P379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P389=0,IF(OR(P389>0,Q379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q389=0,IF(OR(Q389>0,R379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R389=0,IF(OR(R389>0,S379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S389=0,IF(OR(S389>0,T379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T389=0,IF(OR(T389>0,U379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U389=0,IF(OR(U389>0,V379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V389=0,IF(OR(V389>0,W379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W389=0,IF(OR(W389>0,X379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X389=0,IF(OR(X389>0,Y379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y389=0,IF(OR(Y389>0,Z379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z389=0,IF(OR(Z389>0,AA379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA389=0,IF(OR(AA389>0,AB379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB389=0,IF(OR(AB389>0,AC379>0),MAX(0,($J379-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB389-($J379*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C389,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2028,null,"DieselResidual Value E-Drive2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G390-1+Input_General!$E$22,$K390:$AC390),I380*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G390-1+Input_General!$F$22,$K390:$AC390),I380*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K390=0,IF(OR(K390>0,L380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L390=0,IF(OR(L390>0,M380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M390=0,IF(OR(M390>0,N380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N390=0,IF(OR(N390>0,O380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O390=0,IF(OR(O390>0,P380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P390=0,IF(OR(P390>0,Q380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q390=0,IF(OR(Q390>0,R380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R390=0,IF(OR(R390>0,S380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S390=0,IF(OR(S390>0,T380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T390=0,IF(OR(T390>0,U380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U390=0,IF(OR(U390>0,V380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V390=0,IF(OR(V390>0,W380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W390=0,IF(OR(W390>0,X380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X390=0,IF(OR(X390>0,Y380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y390=0,IF(OR(Y390>0,Z380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z390=0,IF(OR(Z390>0,AA380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA390=0,IF(OR(AA390>0,AB380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB390=0,IF(OR(AB390>0,AC380>0),MAX(0,($J380-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB390-($J380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2029,null,"DieselResidual Value E-Drive2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G391-1+Input_General!$E$22,$K391:$AC391),I381*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G391-1+Input_General!$F$22,$K391:$AC391),I381*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K391=0,IF(OR(K391>0,L381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L391=0,IF(OR(L391>0,M381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M391=0,IF(OR(M391>0,N381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N391=0,IF(OR(N391>0,O381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O391=0,IF(OR(O391>0,P381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P391=0,IF(OR(P391>0,Q381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q391=0,IF(OR(Q391>0,R381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R391=0,IF(OR(R391>0,S381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S391=0,IF(OR(S391>0,T381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T391=0,IF(OR(T391>0,U381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U391=0,IF(OR(U391>0,V381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V391=0,IF(OR(V391>0,W381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W391=0,IF(OR(W391>0,X381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X391=0,IF(OR(X391>0,Y381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y391=0,IF(OR(Y391>0,Z381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z391=0,IF(OR(Z391>0,AA381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA391=0,IF(OR(AA391>0,AB381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB391=0,IF(OR(AB391>0,AC381>0),MAX(0,($J381-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB391-($J381*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C391,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2030,null,"DieselResidual Value E-Drive2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$9","v":"CAPEX Replacement Unit E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,{"$f":"G393","v":0},null,{"$f":"AE393&AF393&AH393","v":"DieselCAPEX Replacement Unit E-Drive0"}]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F394,Allocations!$C$21:$C$28,0),MATCH($C394,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L394:AC394,$L$6:$AC$6,\">=\"&$G394,$L$6:$AC$6,\"<\"&$G394+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L394:AC394,$L$6:$AC$6,\">=\"&$G394,$L$6:$AC$6,\"<\"&$G374+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L394=\"x\",\"x\",\nIF(L394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(M15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M394=\"x\",\"x\",\nIF(M394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(N15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N394=\"x\",\"x\",\nIF(N394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(O15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O394=\"x\",\"x\",\nIF(O394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(P15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P394=\"x\",\"x\",\nIF(P394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Q15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q394=\"x\",\"x\",\nIF(Q394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(R15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R394=\"x\",\"x\",\nIF(R394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(S15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S394=\"x\",\"x\",\nIF(S394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(T15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T394=\"x\",\"x\",\nIF(T394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(U15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U394=\"x\",\"x\",\nIF(U394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(V15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V394=\"x\",\"x\",\nIF(V394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(W15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W394=\"x\",\"x\",\nIF(W394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(X15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X394=\"x\",\"x\",\nIF(X394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Y15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y394=\"x\",\"x\",\nIF(Y394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Z15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z394=\"x\",\"x\",\nIF(Z394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AA15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA394=\"x\",\"x\",\nIF(AA394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AB15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB394=\"x\",\"x\",\nIF(AB394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AC15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2023,null,"DieselCAPEX Replacement Unit E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L395:AC395,$L$6:$AC$6,\">=\"&$G395,$L$6:$AC$6,\"<\"&$G375+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L395:AC395,$L$6:$AC$6,\">=\"&$G395,$L$6:$AC$6,\"<\"&$G375+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L395=\"x\",\"x\",\nIF(L395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(M16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M395=\"x\",\"x\",\nIF(M395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(N16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N395=\"x\",\"x\",\nIF(N395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(O16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O395=\"x\",\"x\",\nIF(O395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(P16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P395=\"x\",\"x\",\nIF(P395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Q16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q395=\"x\",\"x\",\nIF(Q395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(R16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R395=\"x\",\"x\",\nIF(R395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(S16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S395=\"x\",\"x\",\nIF(S395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(T16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T395=\"x\",\"x\",\nIF(T395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(U16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U395=\"x\",\"x\",\nIF(U395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(V16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V395=\"x\",\"x\",\nIF(V395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(W16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W395=\"x\",\"x\",\nIF(W395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(X16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X395=\"x\",\"x\",\nIF(X395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Y16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y395=\"x\",\"x\",\nIF(Y395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Z16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z395=\"x\",\"x\",\nIF(Z395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AA16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA395=\"x\",\"x\",\nIF(AA395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AB16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB395=\"x\",\"x\",\nIF(AB395=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AC16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C395,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2024,null,"DieselCAPEX Replacement Unit E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L396:AC396,$L$6:$AC$6,\">=\"&$G396,$L$6:$AC$6,\"<\"&$G376+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L396:AC396,$L$6:$AC$6,\">=\"&$G396,$L$6:$AC$6,\"<\"&$G376+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L396=\"x\",\"x\",\nIF(L396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(M17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M396=\"x\",\"x\",\nIF(M396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(N17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N396=\"x\",\"x\",\nIF(N396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(O17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O396=\"x\",\"x\",\nIF(O396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(P17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P396=\"x\",\"x\",\nIF(P396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Q17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q396=\"x\",\"x\",\nIF(Q396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(R17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R396=\"x\",\"x\",\nIF(R396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(S17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S396=\"x\",\"x\",\nIF(S396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(T17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T396=\"x\",\"x\",\nIF(T396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(U17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U396=\"x\",\"x\",\nIF(U396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(V17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V396=\"x\",\"x\",\nIF(V396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(W17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W396=\"x\",\"x\",\nIF(W396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(X17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X396=\"x\",\"x\",\nIF(X396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Y17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y396=\"x\",\"x\",\nIF(Y396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Z17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z396=\"x\",\"x\",\nIF(Z396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AA17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA396=\"x\",\"x\",\nIF(AA396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AB17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB396=\"x\",\"x\",\nIF(AB396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AC17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2025,null,"DieselCAPEX Replacement Unit E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L397:AC397,$L$6:$AC$6,\">=\"&$G397,$L$6:$AC$6,\"<\"&$G377+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L397:AC397,$L$6:$AC$6,\">=\"&$G397,$L$6:$AC$6,\"<\"&$G377+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L397=\"x\",\"x\",\nIF(L397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(M18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M397=\"x\",\"x\",\nIF(M397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(N18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N397=\"x\",\"x\",\nIF(N397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(O18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O397=\"x\",\"x\",\nIF(O397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(P18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P397=\"x\",\"x\",\nIF(P397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Q18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q397=\"x\",\"x\",\nIF(Q397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(R18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R397=\"x\",\"x\",\nIF(R397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(S18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S397=\"x\",\"x\",\nIF(S397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(T18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T397=\"x\",\"x\",\nIF(T397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(U18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U397=\"x\",\"x\",\nIF(U397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(V18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V397=\"x\",\"x\",\nIF(V397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(W18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W397=\"x\",\"x\",\nIF(W397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(X18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X397=\"x\",\"x\",\nIF(X397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Y18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y397=\"x\",\"x\",\nIF(Y397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Z18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z397=\"x\",\"x\",\nIF(Z397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AA18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA397=\"x\",\"x\",\nIF(AA397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AB18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB397=\"x\",\"x\",\nIF(AB397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AC18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2026,null,"DieselCAPEX Replacement Unit E-Drive2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L398:AC398,$L$6:$AC$6,\">=\"&$G398,$L$6:$AC$6,\"<\"&$G378+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L398:AC398,$L$6:$AC$6,\">=\"&$G398,$L$6:$AC$6,\"<\"&$G378+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L398=\"x\",\"x\",\nIF(L398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(M19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M398=\"x\",\"x\",\nIF(M398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(N19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N398=\"x\",\"x\",\nIF(N398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(O19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O398=\"x\",\"x\",\nIF(O398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(P19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P398=\"x\",\"x\",\nIF(P398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Q19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q398=\"x\",\"x\",\nIF(Q398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(R19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R398=\"x\",\"x\",\nIF(R398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(S19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S398=\"x\",\"x\",\nIF(S398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(T19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T398=\"x\",\"x\",\nIF(T398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(U19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U398=\"x\",\"x\",\nIF(U398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(V19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V398=\"x\",\"x\",\nIF(V398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(W19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W398=\"x\",\"x\",\nIF(W398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(X19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X398=\"x\",\"x\",\nIF(X398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Y19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y398=\"x\",\"x\",\nIF(Y398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Z19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z398=\"x\",\"x\",\nIF(Z398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AA19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA398=\"x\",\"x\",\nIF(AA398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AB19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB398=\"x\",\"x\",\nIF(AB398=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AC19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C398,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2027,null,"DieselCAPEX Replacement Unit E-Drive2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L399:AC399,$L$6:$AC$6,\">=\"&$G399,$L$6:$AC$6,\"<\"&$G379+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L399:AC399,$L$6:$AC$6,\">=\"&$G399,$L$6:$AC$6,\"<\"&$G379+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L399=\"x\",\"x\",\nIF(L399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(M20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M399=\"x\",\"x\",\nIF(M399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(N20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N399=\"x\",\"x\",\nIF(N399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(O20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O399=\"x\",\"x\",\nIF(O399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(P20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P399=\"x\",\"x\",\nIF(P399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Q20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q399=\"x\",\"x\",\nIF(Q399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(R20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R399=\"x\",\"x\",\nIF(R399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(S20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S399=\"x\",\"x\",\nIF(S399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(T20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T399=\"x\",\"x\",\nIF(T399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(U20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U399=\"x\",\"x\",\nIF(U399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(V20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V399=\"x\",\"x\",\nIF(V399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(W20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W399=\"x\",\"x\",\nIF(W399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(X20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X399=\"x\",\"x\",\nIF(X399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Y20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y399=\"x\",\"x\",\nIF(Y399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Z20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z399=\"x\",\"x\",\nIF(Z399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AA20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA399=\"x\",\"x\",\nIF(AA399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AB20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB399=\"x\",\"x\",\nIF(AB399=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AC20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C399,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2028,null,"DieselCAPEX Replacement Unit E-Drive2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L400:AC400,$L$6:$AC$6,\">=\"&$G400,$L$6:$AC$6,\"<\"&$G380+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L400:AC400,$L$6:$AC$6,\">=\"&$G400,$L$6:$AC$6,\"<\"&$G380+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L400=\"x\",\"x\",\nIF(L400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(M21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M400=\"x\",\"x\",\nIF(M400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(N21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N400=\"x\",\"x\",\nIF(N400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(O21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O400=\"x\",\"x\",\nIF(O400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(P21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P400=\"x\",\"x\",\nIF(P400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Q21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q400=\"x\",\"x\",\nIF(Q400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(R21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R400=\"x\",\"x\",\nIF(R400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(S21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S400=\"x\",\"x\",\nIF(S400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(T21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T400=\"x\",\"x\",\nIF(T400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(U21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U400=\"x\",\"x\",\nIF(U400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(V21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V400=\"x\",\"x\",\nIF(V400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(W21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W400=\"x\",\"x\",\nIF(W400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(X21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X400=\"x\",\"x\",\nIF(X400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Y21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y400=\"x\",\"x\",\nIF(Y400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Z21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z400=\"x\",\"x\",\nIF(Z400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AA21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA400=\"x\",\"x\",\nIF(AA400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AB21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB400=\"x\",\"x\",\nIF(AB400=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AC21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C400,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2029,null,"DieselCAPEX Replacement Unit E-Drive2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L401:AC401,$L$6:$AC$6,\">=\"&$G401,$L$6:$AC$6,\"<\"&$G381+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L401:AC401,$L$6:$AC$6,\">=\"&$G401,$L$6:$AC$6,\"<\"&$G381+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L401=\"x\",\"x\",\nIF(L401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(M22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M401=\"x\",\"x\",\nIF(M401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(N22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N401=\"x\",\"x\",\nIF(N401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(O22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O401=\"x\",\"x\",\nIF(O401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(P22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P401=\"x\",\"x\",\nIF(P401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Q22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q401=\"x\",\"x\",\nIF(Q401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(R22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R401=\"x\",\"x\",\nIF(R401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(S22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S401=\"x\",\"x\",\nIF(S401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(T22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T401=\"x\",\"x\",\nIF(T401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(U22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U401=\"x\",\"x\",\nIF(U401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(V22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V401=\"x\",\"x\",\nIF(V401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(W22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W401=\"x\",\"x\",\nIF(W401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(X22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X401=\"x\",\"x\",\nIF(X401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Y22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y401=\"x\",\"x\",\nIF(Y401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Z22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z401=\"x\",\"x\",\nIF(Z401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AA22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA401=\"x\",\"x\",\nIF(AA401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AB22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB401=\"x\",\"x\",\nIF(AB401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AC22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2030,null,"DieselCAPEX Replacement Unit E-Drive2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11& \" \"&Terms!$E$22&\" \"&  Terms!$E$9","v":"Residual Value Replacement Unit E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,0,null,"DieselResidual Value Replacement Unit E-Drive0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F404,Allocations!$C$21:$C$28,0),MATCH($C404,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G404-1+Input_General!$E$22,$K404:$AC404),I394*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G404-1+Input_General!$F$22,$K404:$AC404),I394*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K404=0,IF(OR(K404>0,L394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L404=0,IF(OR(L404>0,M394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M404=0,IF(OR(M404>0,N394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N404=0,IF(OR(N404>0,O394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O404=0,IF(OR(O404>0,P394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P404=0,IF(OR(P404>0,Q394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q404=0,IF(OR(Q404>0,R394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R404=0,IF(OR(R404>0,S394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S404=0,IF(OR(S404>0,T394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T404=0,IF(OR(T404>0,U394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U404=0,IF(OR(U404>0,V394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V404=0,IF(OR(V404>0,W394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W404=0,IF(OR(W404>0,X394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X404=0,IF(OR(X404>0,Y394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y404=0,IF(OR(Y404>0,Z394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z404=0,IF(OR(Z404>0,AA394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA404=0,IF(OR(AA404>0,AB394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB404=0,IF(OR(AB404>0,AC394>0),MAX(0,($J394-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB404-($J394*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C404,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2023,null,"DieselResidual Value Replacement Unit E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G405-1+Input_General!$E$22,$K405:$AC405),I395*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G405-1+Input_General!$F$22,$K405:$AC405),I395*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K405=0,IF(OR(K405>0,L395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L405=0,IF(OR(L405>0,M395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M405=0,IF(OR(M405>0,N395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N405=0,IF(OR(N405>0,O395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O405=0,IF(OR(O405>0,P395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P405=0,IF(OR(P405>0,Q395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q405=0,IF(OR(Q405>0,R395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R405=0,IF(OR(R405>0,S395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S405=0,IF(OR(S405>0,T395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T405=0,IF(OR(T405>0,U395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U405=0,IF(OR(U405>0,V395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V405=0,IF(OR(V405>0,W395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W405=0,IF(OR(W405>0,X395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X405=0,IF(OR(X405>0,Y395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y405=0,IF(OR(Y405>0,Z395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z405=0,IF(OR(Z405>0,AA395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA405=0,IF(OR(AA405>0,AB395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB405=0,IF(OR(AB405>0,AC395>0),MAX(0,($J395-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB405-($J395*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C405,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2024,null,"DieselResidual Value Replacement Unit E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G406-1+Input_General!$E$22,$K406:$AC406),I396*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G406-1+Input_General!$F$22,$K406:$AC406),I396*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K406=0,IF(OR(K406>0,L396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L406=0,IF(OR(L406>0,M396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M406=0,IF(OR(M406>0,N396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N406=0,IF(OR(N406>0,O396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O406=0,IF(OR(O406>0,P396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P406=0,IF(OR(P406>0,Q396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q406=0,IF(OR(Q406>0,R396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R406=0,IF(OR(R406>0,S396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S406=0,IF(OR(S406>0,T396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T406=0,IF(OR(T406>0,U396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U406=0,IF(OR(U406>0,V396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V406=0,IF(OR(V406>0,W396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W406=0,IF(OR(W406>0,X396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X406=0,IF(OR(X406>0,Y396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y406=0,IF(OR(Y406>0,Z396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z406=0,IF(OR(Z406>0,AA396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA406=0,IF(OR(AA406>0,AB396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB406=0,IF(OR(AB406>0,AC396>0),MAX(0,($J396-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB406-($J396*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C406,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2025,null,"DieselResidual Value Replacement Unit E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G407-1+Input_General!$E$22,$K407:$AC407),I397*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G407-1+Input_General!$F$22,$K407:$AC407),I397*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K407=0,IF(OR(K407>0,L397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L407=0,IF(OR(L407>0,M397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M407=0,IF(OR(M407>0,N397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N407=0,IF(OR(N407>0,O397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O407=0,IF(OR(O407>0,P397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P407=0,IF(OR(P407>0,Q397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q407=0,IF(OR(Q407>0,R397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R407=0,IF(OR(R407>0,S397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S407=0,IF(OR(S407>0,T397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T407=0,IF(OR(T407>0,U397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U407=0,IF(OR(U407>0,V397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V407=0,IF(OR(V407>0,W397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W407=0,IF(OR(W407>0,X397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X407=0,IF(OR(X407>0,Y397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y407=0,IF(OR(Y407>0,Z397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z407=0,IF(OR(Z407>0,AA397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA407=0,IF(OR(AA407>0,AB397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB407=0,IF(OR(AB407>0,AC397>0),MAX(0,($J397-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB407-($J397*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C407,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2026,null,"DieselResidual Value Replacement Unit E-Drive2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G408-1+Input_General!$E$22,$K408:$AC408),I398*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G408-1+Input_General!$F$22,$K408:$AC408),I398*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K408=0,IF(OR(K408>0,L398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L408=0,IF(OR(L408>0,M398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M408=0,IF(OR(M408>0,N398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N408=0,IF(OR(N408>0,O398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O408=0,IF(OR(O408>0,P398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P408=0,IF(OR(P408>0,Q398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q408=0,IF(OR(Q408>0,R398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R408=0,IF(OR(R408>0,S398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S408=0,IF(OR(S408>0,T398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T408=0,IF(OR(T408>0,U398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U408=0,IF(OR(U408>0,V398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V408=0,IF(OR(V408>0,W398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W408=0,IF(OR(W408>0,X398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X408=0,IF(OR(X408>0,Y398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y408=0,IF(OR(Y408>0,Z398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z408=0,IF(OR(Z408>0,AA398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA408=0,IF(OR(AA408>0,AB398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB408=0,IF(OR(AB408>0,AC398>0),MAX(0,($J398-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB408-($J398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2027,null,"DieselResidual Value Replacement Unit E-Drive2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G409-1+Input_General!$E$22,$K409:$AC409),I399*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G409-1+Input_General!$F$22,$K409:$AC409),I399*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K409=0,IF(OR(K409>0,L399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L409=0,IF(OR(L409>0,M399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M409=0,IF(OR(M409>0,N399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N409=0,IF(OR(N409>0,O399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O409=0,IF(OR(O409>0,P399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P409=0,IF(OR(P409>0,Q399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q409=0,IF(OR(Q409>0,R399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R409=0,IF(OR(R409>0,S399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S409=0,IF(OR(S409>0,T399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T409=0,IF(OR(T409>0,U399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U409=0,IF(OR(U409>0,V399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V409=0,IF(OR(V409>0,W399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W409=0,IF(OR(W409>0,X399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X409=0,IF(OR(X409>0,Y399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y409=0,IF(OR(Y409>0,Z399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z409=0,IF(OR(Z409>0,AA399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA409=0,IF(OR(AA409>0,AB399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB409=0,IF(OR(AB409>0,AC399>0),MAX(0,($J399-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB409-($J399*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C409,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2028,null,"DieselResidual Value Replacement Unit E-Drive2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G410-1+Input_General!$E$22,$K410:$AC410),I400*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G410-1+Input_General!$F$22,$K410:$AC410),I400*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K410=0,IF(OR(K410>0,L400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L410=0,IF(OR(L410>0,M400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M410=0,IF(OR(M410>0,N400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N410=0,IF(OR(N410>0,O400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O410=0,IF(OR(O410>0,P400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P410=0,IF(OR(P410>0,Q400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q410=0,IF(OR(Q410>0,R400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R410=0,IF(OR(R410>0,S400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S410=0,IF(OR(S410>0,T400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T410=0,IF(OR(T410>0,U400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U410=0,IF(OR(U410>0,V400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V410=0,IF(OR(V410>0,W400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W410=0,IF(OR(W410>0,X400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X410=0,IF(OR(X410>0,Y400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y410=0,IF(OR(Y410>0,Z400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z410=0,IF(OR(Z410>0,AA400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA410=0,IF(OR(AA410>0,AB400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB410=0,IF(OR(AB410>0,AC400>0),MAX(0,($J400-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB410-($J400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2029,null,"DieselResidual Value Replacement Unit E-Drive2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G411-1+Input_General!$E$22,$K411:$AC411),I401*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G411-1+Input_General!$F$22,$K411:$AC411),I401*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K411=0,IF(OR(K411>0,L401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L411=0,IF(OR(L411>0,M401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M411=0,IF(OR(M411>0,N401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N411=0,IF(OR(N411>0,O401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O411=0,IF(OR(O411>0,P401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P411=0,IF(OR(P411>0,Q401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q411=0,IF(OR(Q411>0,R401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R411=0,IF(OR(R411>0,S401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S411=0,IF(OR(S411>0,T401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T411=0,IF(OR(T411>0,U401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U411=0,IF(OR(U411>0,V401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V411=0,IF(OR(V411>0,W401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W411=0,IF(OR(W411>0,X401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X411=0,IF(OR(X411>0,Y401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y411=0,IF(OR(Y411>0,Z401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z411=0,IF(OR(Z411>0,AA401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA411=0,IF(OR(AA411>0,AB401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB411=0,IF(OR(AB411>0,AC401>0),MAX(0,($J401-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB411-($J401*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C411,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2030,null,"DieselResidual Value Replacement Unit E-Drive2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$10","v":"CAPEX FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,0,null,"DieselCAPEX FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F415,Allocations!$C$21:$C$28,0),MATCH($C415,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L415:AC415,$L$6:$AC$6,\">=\"&$G415,$L$6:$AC$6,\"<\"&$G415+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L415:AC415,$L$6:$AC$6,\">=\"&$G415,$L$6:$AC$6,\"<\"&$G415+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G415=L$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=M$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=N$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=O$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=P$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=R$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=S$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=T$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=U$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=V$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=W$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=X$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G415,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2023,null,"DieselCAPEX FC Stack2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L416:AC416,$L$6:$AC$6,\">=\"&$G416,$L$6:$AC$6,\"<\"&$G416+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L416:AC416,$L$6:$AC$6,\">=\"&$G416,$L$6:$AC$6,\"<\"&$G416+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G416=L$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=M$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=N$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=O$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=P$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=R$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=S$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=T$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=U$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=V$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=W$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=X$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G416,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2024,null,"DieselCAPEX FC Stack2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L417:AC417,$L$6:$AC$6,\">=\"&$G417,$L$6:$AC$6,\"<\"&$G417+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L417:AC417,$L$6:$AC$6,\">=\"&$G417,$L$6:$AC$6,\"<\"&$G417+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G417=L$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=M$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=N$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=O$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=P$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=R$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=S$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=T$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=U$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=V$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=W$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=X$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2025,null,"DieselCAPEX FC Stack2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L418:AC418,$L$6:$AC$6,\">=\"&$G418,$L$6:$AC$6,\"<\"&$G418+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L418:AC418,$L$6:$AC$6,\">=\"&$G418,$L$6:$AC$6,\"<\"&$G418+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G418=L$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=M$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=N$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=O$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=P$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=R$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=S$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=T$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=U$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=V$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=W$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=X$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G418,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2026,null,"DieselCAPEX FC Stack2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L419:AC419,$L$6:$AC$6,\">=\"&$G419,$L$6:$AC$6,\"<\"&$G419+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L419:AC419,$L$6:$AC$6,\">=\"&$G419,$L$6:$AC$6,\"<\"&$G419+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G419=L$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=M$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=N$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=O$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=P$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=R$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=S$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=T$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=U$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=V$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=W$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=X$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2027,null,"DieselCAPEX FC Stack2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L420:AC420,$L$6:$AC$6,\">=\"&$G420,$L$6:$AC$6,\"<\"&$G420+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L420:AC420,$L$6:$AC$6,\">=\"&$G420,$L$6:$AC$6,\"<\"&$G420+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G420=L$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=M$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=N$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=O$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=P$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=R$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=S$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=T$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=U$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=V$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=W$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=X$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G420,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2028,null,"DieselCAPEX FC Stack2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L421:AC421,$L$6:$AC$6,\">=\"&$G421,$L$6:$AC$6,\"<\"&$G421+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L421:AC421,$L$6:$AC$6,\">=\"&$G421,$L$6:$AC$6,\"<\"&$G421+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G421=L$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=M$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=N$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=O$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=P$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=R$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=S$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=T$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=U$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=V$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=W$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=X$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2029,null,"DieselCAPEX FC Stack2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L422:AC422,$L$6:$AC$6,\">=\"&$G422,$L$6:$AC$6,\"<\"&$G422+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L422:AC422,$L$6:$AC$6,\">=\"&$G422,$L$6:$AC$6,\"<\"&$G422+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G422=L$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=M$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=N$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=O$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=P$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=R$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=S$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=T$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=U$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=V$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=W$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=X$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G422,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2030,null,"DieselCAPEX FC Stack2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$10","v":"Residual Value FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,0,null,"DieselResidual Value FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F425,Allocations!$C$21:$C$28,0),MATCH($C425,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G425-1+Input_General!$E$22,$K425:$AC425),I415*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G425-1+Input_General!$F$22,$K425:$AC425),I415*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K425=0,IF(OR(K425>0,L415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L425=0,IF(OR(L425>0,M415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M425=0,IF(OR(M425>0,N415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N425=0,IF(OR(N425>0,O415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O425=0,IF(OR(O425>0,P415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P425=0,IF(OR(P425>0,Q415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q425=0,IF(OR(Q425>0,R415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R425=0,IF(OR(R425>0,S415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S425=0,IF(OR(S425>0,T415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T425=0,IF(OR(T425>0,U415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U425=0,IF(OR(U425>0,V415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V425=0,IF(OR(V425>0,W415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W425=0,IF(OR(W425>0,X415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X425=0,IF(OR(X425>0,Y415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y425=0,IF(OR(Y425>0,Z415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z425=0,IF(OR(Z425>0,AA415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA425=0,IF(OR(AA425>0,AB415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB425=0,IF(OR(AB425>0,AC415>0),MAX(0,($J415-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB425-($J415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2023,null,"DieselResidual Value FC Stack2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G426-1+Input_General!$E$22,$K426:$AC426),I416*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G426-1+Input_General!$F$22,$K426:$AC426),I416*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K426=0,IF(OR(K426>0,L416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L426=0,IF(OR(L426>0,M416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M426=0,IF(OR(M426>0,N416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N426=0,IF(OR(N426>0,O416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O426=0,IF(OR(O426>0,P416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P426=0,IF(OR(P426>0,Q416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q426=0,IF(OR(Q426>0,R416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R426=0,IF(OR(R426>0,S416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S426=0,IF(OR(S426>0,T416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T426=0,IF(OR(T426>0,U416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U426=0,IF(OR(U426>0,V416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V426=0,IF(OR(V426>0,W416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W426=0,IF(OR(W426>0,X416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X426=0,IF(OR(X426>0,Y416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y426=0,IF(OR(Y426>0,Z416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z426=0,IF(OR(Z426>0,AA416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA426=0,IF(OR(AA426>0,AB416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB426=0,IF(OR(AB426>0,AC416>0),MAX(0,($J416-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB426-($J416*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C426,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2024,null,"DieselResidual Value FC Stack2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G427-1+Input_General!$E$22,$K427:$AC427),I417*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G427-1+Input_General!$F$22,$K427:$AC427),I417*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K427=0,IF(OR(K427>0,L417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L427=0,IF(OR(L427>0,M417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M427=0,IF(OR(M427>0,N417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N427=0,IF(OR(N427>0,O417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O427=0,IF(OR(O427>0,P417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P427=0,IF(OR(P427>0,Q417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q427=0,IF(OR(Q427>0,R417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R427=0,IF(OR(R427>0,S417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S427=0,IF(OR(S427>0,T417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T427=0,IF(OR(T427>0,U417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U427=0,IF(OR(U427>0,V417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V427=0,IF(OR(V427>0,W417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W427=0,IF(OR(W427>0,X417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X427=0,IF(OR(X427>0,Y417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y427=0,IF(OR(Y427>0,Z417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z427=0,IF(OR(Z427>0,AA417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA427=0,IF(OR(AA427>0,AB417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB427=0,IF(OR(AB427>0,AC417>0),MAX(0,($J417-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB427-($J417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2025,null,"DieselResidual Value FC Stack2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G428-1+Input_General!$E$22,$K428:$AC428),I418*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G428-1+Input_General!$F$22,$K428:$AC428),I418*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K428=0,IF(OR(K428>0,L418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L428=0,IF(OR(L428>0,M418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M428=0,IF(OR(M428>0,N418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N428=0,IF(OR(N428>0,O418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O428=0,IF(OR(O428>0,P418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P428=0,IF(OR(P428>0,Q418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q428=0,IF(OR(Q428>0,R418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R428=0,IF(OR(R428>0,S418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S428=0,IF(OR(S428>0,T418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T428=0,IF(OR(T428>0,U418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U428=0,IF(OR(U428>0,V418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V428=0,IF(OR(V428>0,W418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W428=0,IF(OR(W428>0,X418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X428=0,IF(OR(X428>0,Y418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y428=0,IF(OR(Y428>0,Z418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z428=0,IF(OR(Z428>0,AA418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA428=0,IF(OR(AA428>0,AB418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB428=0,IF(OR(AB428>0,AC418>0),MAX(0,($J418-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB428-($J418*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C428,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2026,null,"DieselResidual Value FC Stack2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G429-1+Input_General!$E$22,$K429:$AC429),I419*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G429-1+Input_General!$F$22,$K429:$AC429),I419*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K429=0,IF(OR(K429>0,L419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L429=0,IF(OR(L429>0,M419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M429=0,IF(OR(M429>0,N419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N429=0,IF(OR(N429>0,O419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O429=0,IF(OR(O429>0,P419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P429=0,IF(OR(P429>0,Q419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q429=0,IF(OR(Q429>0,R419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R429=0,IF(OR(R429>0,S419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S429=0,IF(OR(S429>0,T419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T429=0,IF(OR(T429>0,U419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U429=0,IF(OR(U429>0,V419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V429=0,IF(OR(V429>0,W419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W429=0,IF(OR(W429>0,X419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X429=0,IF(OR(X429>0,Y419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y429=0,IF(OR(Y429>0,Z419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z429=0,IF(OR(Z429>0,AA419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA429=0,IF(OR(AA429>0,AB419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB429=0,IF(OR(AB429>0,AC419>0),MAX(0,($J419-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB429-($J419*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C429,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2027,null,"DieselResidual Value FC Stack2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G430-1+Input_General!$E$22,$K430:$AC430),I420*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G430-1+Input_General!$F$22,$K430:$AC430),I420*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K430=0,IF(OR(K430>0,L420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L430=0,IF(OR(L430>0,M420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M430=0,IF(OR(M430>0,N420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N430=0,IF(OR(N430>0,O420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O430=0,IF(OR(O430>0,P420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P430=0,IF(OR(P430>0,Q420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q430=0,IF(OR(Q430>0,R420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R430=0,IF(OR(R430>0,S420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S430=0,IF(OR(S430>0,T420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T430=0,IF(OR(T430>0,U420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U430=0,IF(OR(U430>0,V420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V430=0,IF(OR(V430>0,W420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W430=0,IF(OR(W430>0,X420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X430=0,IF(OR(X430>0,Y420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y430=0,IF(OR(Y430>0,Z420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z430=0,IF(OR(Z430>0,AA420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA430=0,IF(OR(AA430>0,AB420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB430=0,IF(OR(AB430>0,AC420>0),MAX(0,($J420-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB430-($J420*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C430,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2028,null,"DieselResidual Value FC Stack2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G431-1+Input_General!$E$22,$K431:$AC431),I421*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G431-1+Input_General!$F$22,$K431:$AC431),I421*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K431=0,IF(OR(K431>0,L421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L431=0,IF(OR(L431>0,M421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M431=0,IF(OR(M431>0,N421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N431=0,IF(OR(N431>0,O421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O431=0,IF(OR(O431>0,P421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P431=0,IF(OR(P431>0,Q421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q431=0,IF(OR(Q431>0,R421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R431=0,IF(OR(R431>0,S421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S431=0,IF(OR(S431>0,T421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T431=0,IF(OR(T431>0,U421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U431=0,IF(OR(U431>0,V421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V431=0,IF(OR(V431>0,W421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W431=0,IF(OR(W431>0,X421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X431=0,IF(OR(X431>0,Y421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y431=0,IF(OR(Y431>0,Z421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z431=0,IF(OR(Z431>0,AA421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA431=0,IF(OR(AA431>0,AB421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB431=0,IF(OR(AB431>0,AC421>0),MAX(0,($J421-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB431-($J421*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C431,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2029,null,"DieselResidual Value FC Stack2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G432-1+Input_General!$E$22,$K432:$AC432),I422*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G432-1+Input_General!$F$22,$K432:$AC432),I422*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K432=0,IF(OR(K432>0,L422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L432=0,IF(OR(L432>0,M422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M432=0,IF(OR(M432>0,N422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N432=0,IF(OR(N432>0,O422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O432=0,IF(OR(O432>0,P422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P432=0,IF(OR(P432>0,Q422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q432=0,IF(OR(Q432>0,R422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R432=0,IF(OR(R432>0,S422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S432=0,IF(OR(S432>0,T422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T432=0,IF(OR(T432>0,U422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U432=0,IF(OR(U432>0,V422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V432=0,IF(OR(V432>0,W422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W432=0,IF(OR(W432>0,X422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X432=0,IF(OR(X432>0,Y422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y432=0,IF(OR(Y432>0,Z422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z432=0,IF(OR(Z432>0,AA422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA432=0,IF(OR(AA432>0,AB422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB432=0,IF(OR(AB432>0,AC422>0),MAX(0,($J422-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB432-($J422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2030,null,"DieselResidual Value FC Stack2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$10","v":"CAPEX Replacement Unit FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,0,null,"DieselCAPEX Replacement Unit FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F435,Allocations!$C$21:$C$28,0),MATCH($C435,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L435:AC435,$L$6:$AC$6,\">=\"&$G435,$L$6:$AC$6,\"<\"&$G435+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L435:AC435,$L$6:$AC$6,\">=\"&$G435,$L$6:$AC$6,\"<\"&$G415+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L435=\"x\",\"x\",\nIF(L435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(M15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M435=\"x\",\"x\",\nIF(M435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(N15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N435=\"x\",\"x\",\nIF(N435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(O15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O435=\"x\",\"x\",\nIF(O435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(P15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P435=\"x\",\"x\",\nIF(P435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Q15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q435=\"x\",\"x\",\nIF(Q435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(R15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R435=\"x\",\"x\",\nIF(R435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(S15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S435=\"x\",\"x\",\nIF(S435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(T15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T435=\"x\",\"x\",\nIF(T435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(U15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U435=\"x\",\"x\",\nIF(U435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(V15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V435=\"x\",\"x\",\nIF(V435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(W15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W435=\"x\",\"x\",\nIF(W435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(X15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X435=\"x\",\"x\",\nIF(X435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Y15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y435=\"x\",\"x\",\nIF(Y435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Z15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z435=\"x\",\"x\",\nIF(Z435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AA15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA435=\"x\",\"x\",\nIF(AA435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AB15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB435=\"x\",\"x\",\nIF(AB435=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AC15>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C435,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2023,null,"DieselCAPEX Replacement Unit FC Stack2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L436:AC436,$L$6:$AC$6,\">=\"&$G436,$L$6:$AC$6,\"<\"&$G416+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L436:AC436,$L$6:$AC$6,\">=\"&$G436,$L$6:$AC$6,\"<\"&$G416+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L436=\"x\",\"x\",\nIF(L436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(M16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M436=\"x\",\"x\",\nIF(M436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(N16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N436=\"x\",\"x\",\nIF(N436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(O16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O436=\"x\",\"x\",\nIF(O436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(P16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P436=\"x\",\"x\",\nIF(P436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Q16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q436=\"x\",\"x\",\nIF(Q436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(R16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R436=\"x\",\"x\",\nIF(R436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(S16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S436=\"x\",\"x\",\nIF(S436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(T16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T436=\"x\",\"x\",\nIF(T436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(U16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U436=\"x\",\"x\",\nIF(U436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(V16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V436=\"x\",\"x\",\nIF(V436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(W16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W436=\"x\",\"x\",\nIF(W436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(X16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X436=\"x\",\"x\",\nIF(X436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Y16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y436=\"x\",\"x\",\nIF(Y436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Z16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z436=\"x\",\"x\",\nIF(Z436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AA16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA436=\"x\",\"x\",\nIF(AA436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AB16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB436=\"x\",\"x\",\nIF(AB436=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AC16>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C436,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2024,null,"DieselCAPEX Replacement Unit FC Stack2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L437:AC437,$L$6:$AC$6,\">=\"&$G437,$L$6:$AC$6,\"<\"&$G417+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L437:AC437,$L$6:$AC$6,\">=\"&$G437,$L$6:$AC$6,\"<\"&$G417+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L437=\"x\",\"x\",\nIF(L437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(M17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M437=\"x\",\"x\",\nIF(M437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(N17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N437=\"x\",\"x\",\nIF(N437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(O17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O437=\"x\",\"x\",\nIF(O437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(P17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P437=\"x\",\"x\",\nIF(P437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Q17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q437=\"x\",\"x\",\nIF(Q437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(R17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R437=\"x\",\"x\",\nIF(R437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(S17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S437=\"x\",\"x\",\nIF(S437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(T17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T437=\"x\",\"x\",\nIF(T437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(U17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U437=\"x\",\"x\",\nIF(U437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(V17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V437=\"x\",\"x\",\nIF(V437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(W17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W437=\"x\",\"x\",\nIF(W437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(X17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X437=\"x\",\"x\",\nIF(X437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Y17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y437=\"x\",\"x\",\nIF(Y437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Z17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z437=\"x\",\"x\",\nIF(Z437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AA17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA437=\"x\",\"x\",\nIF(AA437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AB17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB437=\"x\",\"x\",\nIF(AB437=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AC17>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C437,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2025,null,"DieselCAPEX Replacement Unit FC Stack2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L438:AC438,$L$6:$AC$6,\">=\"&$G438,$L$6:$AC$6,\"<\"&$G418+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L438:AC438,$L$6:$AC$6,\">=\"&$G438,$L$6:$AC$6,\"<\"&$G418+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L438=\"x\",\"x\",\nIF(L438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(M18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M438=\"x\",\"x\",\nIF(M438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(N18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N438=\"x\",\"x\",\nIF(N438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(O18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O438=\"x\",\"x\",\nIF(O438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(P18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P438=\"x\",\"x\",\nIF(P438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Q18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q438=\"x\",\"x\",\nIF(Q438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(R18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R438=\"x\",\"x\",\nIF(R438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(S18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S438=\"x\",\"x\",\nIF(S438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(T18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T438=\"x\",\"x\",\nIF(T438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(U18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U438=\"x\",\"x\",\nIF(U438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(V18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V438=\"x\",\"x\",\nIF(V438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(W18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W438=\"x\",\"x\",\nIF(W438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(X18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X438=\"x\",\"x\",\nIF(X438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Y18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y438=\"x\",\"x\",\nIF(Y438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Z18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z438=\"x\",\"x\",\nIF(Z438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AA18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA438=\"x\",\"x\",\nIF(AA438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AB18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB438=\"x\",\"x\",\nIF(AB438=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AC18>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C438,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2026,null,"DieselCAPEX Replacement Unit FC Stack2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L439:AC439,$L$6:$AC$6,\">=\"&$G439,$L$6:$AC$6,\"<\"&$G419+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L439:AC439,$L$6:$AC$6,\">=\"&$G439,$L$6:$AC$6,\"<\"&$G419+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L439=\"x\",\"x\",\nIF(L439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(M19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M439=\"x\",\"x\",\nIF(M439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(N19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N439=\"x\",\"x\",\nIF(N439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(O19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O439=\"x\",\"x\",\nIF(O439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(P19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P439=\"x\",\"x\",\nIF(P439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Q19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q439=\"x\",\"x\",\nIF(Q439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(R19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R439=\"x\",\"x\",\nIF(R439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(S19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S439=\"x\",\"x\",\nIF(S439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(T19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T439=\"x\",\"x\",\nIF(T439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(U19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U439=\"x\",\"x\",\nIF(U439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(V19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V439=\"x\",\"x\",\nIF(V439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(W19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W439=\"x\",\"x\",\nIF(W439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(X19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X439=\"x\",\"x\",\nIF(X439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Y19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y439=\"x\",\"x\",\nIF(Y439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Z19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z439=\"x\",\"x\",\nIF(Z439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AA19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA439=\"x\",\"x\",\nIF(AA439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AB19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB439=\"x\",\"x\",\nIF(AB439=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AC19>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C439,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2027,null,"DieselCAPEX Replacement Unit FC Stack2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L440:AC440,$L$6:$AC$6,\">=\"&$G440,$L$6:$AC$6,\"<\"&$G420+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L440:AC440,$L$6:$AC$6,\">=\"&$G440,$L$6:$AC$6,\"<\"&$G420+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L440=\"x\",\"x\",\nIF(L440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(M20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M440=\"x\",\"x\",\nIF(M440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(N20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N440=\"x\",\"x\",\nIF(N440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(O20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O440=\"x\",\"x\",\nIF(O440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(P20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P440=\"x\",\"x\",\nIF(P440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Q20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q440=\"x\",\"x\",\nIF(Q440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(R20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R440=\"x\",\"x\",\nIF(R440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(S20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S440=\"x\",\"x\",\nIF(S440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(T20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T440=\"x\",\"x\",\nIF(T440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(U20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U440=\"x\",\"x\",\nIF(U440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(V20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V440=\"x\",\"x\",\nIF(V440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(W20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W440=\"x\",\"x\",\nIF(W440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(X20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X440=\"x\",\"x\",\nIF(X440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Y20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y440=\"x\",\"x\",\nIF(Y440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Z20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z440=\"x\",\"x\",\nIF(Z440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AA20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA440=\"x\",\"x\",\nIF(AA440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AB20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB440=\"x\",\"x\",\nIF(AB440=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AC20>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C440,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2028,null,"DieselCAPEX Replacement Unit FC Stack2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L441:AC441,$L$6:$AC$6,\">=\"&$G441,$L$6:$AC$6,\"<\"&$G421+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L441:AC441,$L$6:$AC$6,\">=\"&$G441,$L$6:$AC$6,\"<\"&$G421+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L441=\"x\",\"x\",\nIF(L441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(M21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M441=\"x\",\"x\",\nIF(M441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(N21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N441=\"x\",\"x\",\nIF(N441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(O21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O441=\"x\",\"x\",\nIF(O441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(P21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P441=\"x\",\"x\",\nIF(P441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Q21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q441=\"x\",\"x\",\nIF(Q441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(R21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R441=\"x\",\"x\",\nIF(R441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(S21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S441=\"x\",\"x\",\nIF(S441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(T21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T441=\"x\",\"x\",\nIF(T441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(U21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U441=\"x\",\"x\",\nIF(U441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(V21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V441=\"x\",\"x\",\nIF(V441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(W21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W441=\"x\",\"x\",\nIF(W441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(X21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X441=\"x\",\"x\",\nIF(X441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Y21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y441=\"x\",\"x\",\nIF(Y441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Z21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z441=\"x\",\"x\",\nIF(Z441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AA21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA441=\"x\",\"x\",\nIF(AA441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AB21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB441=\"x\",\"x\",\nIF(AB441=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AC21>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C441,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2029,null,"DieselCAPEX Replacement Unit FC Stack2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L442:AC442,$L$6:$AC$6,\">=\"&$G442,$L$6:$AC$6,\"<\"&$G422+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L442:AC442,$L$6:$AC$6,\">=\"&$G442,$L$6:$AC$6,\"<\"&$G422+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L442=\"x\",\"x\",\nIF(L442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(M22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M442=\"x\",\"x\",\nIF(M442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(N22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N442=\"x\",\"x\",\nIF(N442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(O22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O442=\"x\",\"x\",\nIF(O442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(P22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P442=\"x\",\"x\",\nIF(P442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Q22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q442=\"x\",\"x\",\nIF(Q442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(R22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R442=\"x\",\"x\",\nIF(R442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(S22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S442=\"x\",\"x\",\nIF(S442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(T22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T442=\"x\",\"x\",\nIF(T442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(U22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U442=\"x\",\"x\",\nIF(U442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(V22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V442=\"x\",\"x\",\nIF(V442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(W22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W442=\"x\",\"x\",\nIF(W442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(X22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X442=\"x\",\"x\",\nIF(X442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Y22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y442=\"x\",\"x\",\nIF(Y442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Z22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z442=\"x\",\"x\",\nIF(Z442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AA22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA442=\"x\",\"x\",\nIF(AA442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AB22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB442=\"x\",\"x\",\nIF(AB442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AC22>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2030,null,"DieselCAPEX Replacement Unit FC Stack2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11& \" \"&Terms!$E$22&\" \"&  Terms!$E$10","v":"Residual Value Replacement Unit FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,0,null,"DieselResidual Value Replacement Unit FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F445,Allocations!$C$21:$C$28,0),MATCH($C445,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G445-1+Input_General!$E$22,$K445:$AC445),I435*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G445-1+Input_General!$F$22,$K445:$AC445),I435*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K445=0,IF(OR(K445>0,L435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L445=0,IF(OR(L445>0,M435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M445=0,IF(OR(M445>0,N435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N445=0,IF(OR(N445>0,O435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O445=0,IF(OR(O445>0,P435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P445=0,IF(OR(P445>0,Q435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q445=0,IF(OR(Q445>0,R435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R445=0,IF(OR(R445>0,S435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S445=0,IF(OR(S445>0,T435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T445=0,IF(OR(T445>0,U435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U445=0,IF(OR(U445>0,V435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V445=0,IF(OR(V445>0,W435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W445=0,IF(OR(W445>0,X435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X445=0,IF(OR(X445>0,Y435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y445=0,IF(OR(Y445>0,Z435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z445=0,IF(OR(Z445>0,AA435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA445=0,IF(OR(AA445>0,AB435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB445=0,IF(OR(AB445>0,AC435>0),MAX(0,($J435-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB445-($J435*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C445,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2023,null,"DieselResidual Value Replacement Unit FC Stack2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G446-1+Input_General!$E$22,$K446:$AC446),I436*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G446-1+Input_General!$F$22,$K446:$AC446),I436*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K446=0,IF(OR(K446>0,L436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L446=0,IF(OR(L446>0,M436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M446=0,IF(OR(M446>0,N436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N446=0,IF(OR(N446>0,O436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O446=0,IF(OR(O446>0,P436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P446=0,IF(OR(P446>0,Q436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q446=0,IF(OR(Q446>0,R436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R446=0,IF(OR(R446>0,S436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S446=0,IF(OR(S446>0,T436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T446=0,IF(OR(T446>0,U436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U446=0,IF(OR(U446>0,V436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V446=0,IF(OR(V446>0,W436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W446=0,IF(OR(W446>0,X436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X446=0,IF(OR(X446>0,Y436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y446=0,IF(OR(Y446>0,Z436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z446=0,IF(OR(Z446>0,AA436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA446=0,IF(OR(AA446>0,AB436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB446=0,IF(OR(AB446>0,AC436>0),MAX(0,($J436-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB446-($J436*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C446,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2024,null,"DieselResidual Value Replacement Unit FC Stack2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G447-1+Input_General!$E$22,$K447:$AC447),I437*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G447-1+Input_General!$F$22,$K447:$AC447),I437*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K447=0,IF(OR(K447>0,L437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L447=0,IF(OR(L447>0,M437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M447=0,IF(OR(M447>0,N437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N447=0,IF(OR(N447>0,O437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O447=0,IF(OR(O447>0,P437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P447=0,IF(OR(P447>0,Q437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q447=0,IF(OR(Q447>0,R437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R447=0,IF(OR(R447>0,S437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S447=0,IF(OR(S447>0,T437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T447=0,IF(OR(T447>0,U437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U447=0,IF(OR(U447>0,V437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V447=0,IF(OR(V447>0,W437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W447=0,IF(OR(W447>0,X437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X447=0,IF(OR(X447>0,Y437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y447=0,IF(OR(Y447>0,Z437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z447=0,IF(OR(Z447>0,AA437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA447=0,IF(OR(AA447>0,AB437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB447=0,IF(OR(AB447>0,AC437>0),MAX(0,($J437-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB447-($J437*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C447,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2025,null,"DieselResidual Value Replacement Unit FC Stack2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G448-1+Input_General!$E$22,$K448:$AC448),I438*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G448-1+Input_General!$F$22,$K448:$AC448),I438*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K448=0,IF(OR(K448>0,L438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L448=0,IF(OR(L448>0,M438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M448=0,IF(OR(M448>0,N438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N448=0,IF(OR(N448>0,O438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O448=0,IF(OR(O448>0,P438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P448=0,IF(OR(P448>0,Q438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q448=0,IF(OR(Q448>0,R438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R448=0,IF(OR(R448>0,S438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S448=0,IF(OR(S448>0,T438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T448=0,IF(OR(T448>0,U438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U448=0,IF(OR(U448>0,V438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V448=0,IF(OR(V448>0,W438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W448=0,IF(OR(W448>0,X438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X448=0,IF(OR(X448>0,Y438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y448=0,IF(OR(Y448>0,Z438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z448=0,IF(OR(Z448>0,AA438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA448=0,IF(OR(AA448>0,AB438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB448=0,IF(OR(AB448>0,AC438>0),MAX(0,($J438-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB448-($J438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2026,null,"DieselResidual Value Replacement Unit FC Stack2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G449-1+Input_General!$E$22,$K449:$AC449),I439*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G449-1+Input_General!$F$22,$K449:$AC449),I439*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K449=0,IF(OR(K449>0,L439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L449=0,IF(OR(L449>0,M439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M449=0,IF(OR(M449>0,N439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N449=0,IF(OR(N449>0,O439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O449=0,IF(OR(O449>0,P439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P449=0,IF(OR(P449>0,Q439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q449=0,IF(OR(Q449>0,R439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R449=0,IF(OR(R449>0,S439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S449=0,IF(OR(S449>0,T439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T449=0,IF(OR(T449>0,U439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U449=0,IF(OR(U449>0,V439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V449=0,IF(OR(V449>0,W439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W449=0,IF(OR(W449>0,X439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X449=0,IF(OR(X449>0,Y439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y449=0,IF(OR(Y449>0,Z439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z449=0,IF(OR(Z449>0,AA439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA449=0,IF(OR(AA449>0,AB439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB449=0,IF(OR(AB449>0,AC439>0),MAX(0,($J439-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB449-($J439*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C449,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2027,null,"DieselResidual Value Replacement Unit FC Stack2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G450-1+Input_General!$E$22,$K450:$AC450),I440*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G450-1+Input_General!$F$22,$K450:$AC450),I440*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K450=0,IF(OR(K450>0,L440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L450=0,IF(OR(L450>0,M440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M450=0,IF(OR(M450>0,N440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N450=0,IF(OR(N450>0,O440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O450=0,IF(OR(O450>0,P440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P450=0,IF(OR(P450>0,Q440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q450=0,IF(OR(Q450>0,R440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R450=0,IF(OR(R450>0,S440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S450=0,IF(OR(S450>0,T440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T450=0,IF(OR(T450>0,U440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U450=0,IF(OR(U450>0,V440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V450=0,IF(OR(V450>0,W440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W450=0,IF(OR(W450>0,X440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X450=0,IF(OR(X450>0,Y440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y450=0,IF(OR(Y450>0,Z440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z450=0,IF(OR(Z450>0,AA440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA450=0,IF(OR(AA450>0,AB440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB450=0,IF(OR(AB450>0,AC440>0),MAX(0,($J440-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB450-($J440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2028,null,"DieselResidual Value Replacement Unit FC Stack2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G451-1+Input_General!$E$22,$K451:$AC451),I441*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G451-1+Input_General!$F$22,$K451:$AC451),I441*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K451=0,IF(OR(K451>0,L441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L451=0,IF(OR(L451>0,M441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M451=0,IF(OR(M451>0,N441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N451=0,IF(OR(N451>0,O441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O451=0,IF(OR(O451>0,P441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P451=0,IF(OR(P451>0,Q441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q451=0,IF(OR(Q451>0,R441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R451=0,IF(OR(R451>0,S441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S451=0,IF(OR(S451>0,T441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T451=0,IF(OR(T451>0,U441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U451=0,IF(OR(U451>0,V441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V451=0,IF(OR(V451>0,W441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W451=0,IF(OR(W451>0,X441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X451=0,IF(OR(X451>0,Y441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y451=0,IF(OR(Y451>0,Z441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z451=0,IF(OR(Z451>0,AA441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA451=0,IF(OR(AA451>0,AB441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB451=0,IF(OR(AB451>0,AC441>0),MAX(0,($J441-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB451-($J441*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C451,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2029,null,"DieselResidual Value Replacement Unit FC Stack2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G452-1+Input_General!$E$22,$K452:$AC452),I442*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G452-1+Input_General!$F$22,$K452:$AC452),I442*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K452=0,IF(OR(K452>0,L442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L452=0,IF(OR(L452>0,M442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M452=0,IF(OR(M452>0,N442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N452=0,IF(OR(N452>0,O442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O452=0,IF(OR(O452>0,P442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P452=0,IF(OR(P452>0,Q442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q452=0,IF(OR(Q452>0,R442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R452=0,IF(OR(R452>0,S442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S452=0,IF(OR(S452>0,T442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T452=0,IF(OR(T452>0,U442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U452=0,IF(OR(U452>0,V442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V452=0,IF(OR(V452>0,W442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W452=0,IF(OR(W452>0,X442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X452=0,IF(OR(X452>0,Y442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y452=0,IF(OR(Y452>0,Z442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z452=0,IF(OR(Z452>0,AA442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA452=0,IF(OR(AA452>0,AB442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB452=0,IF(OR(AB452>0,AC442>0),MAX(0,($J442-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB452-($J442*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C452,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2030,null,"DieselResidual Value Replacement Unit FC Stack2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$11","v":"CAPEX Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,0,null,"DieselCAPEX Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F456,Allocations!$C$21:$C$28,0),MATCH($C456,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L456:AC456,$L$6:$AC$6,\">=\"&$G456,$L$6:$AC$6,\"<\"&$G456+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L456:AC456,$L$6:$AC$6,\">=\"&$G456,$L$6:$AC$6,\"<\"&$G456+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G456=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D456,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2023,null,"DieselCAPEX Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L457:AC457,$L$6:$AC$6,\">=\"&$G457,$L$6:$AC$6,\"<\"&$G457+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L457:AC457,$L$6:$AC$6,\">=\"&$G457,$L$6:$AC$6,\"<\"&$G457+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G457=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D457,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,{"$f":"G457","v":2024},null,{"$f":"AE457&AF457&AH457","v":"DieselCAPEX Small Battery2024"}]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L458:AC458,$L$6:$AC$6,\">=\"&$G458,$L$6:$AC$6,\"<\"&$G458+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L458:AC458,$L$6:$AC$6,\">=\"&$G458,$L$6:$AC$6,\"<\"&$G458+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G458=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D458,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2025,null,"DieselCAPEX Small Battery2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L459:AC459,$L$6:$AC$6,\">=\"&$G459,$L$6:$AC$6,\"<\"&$G459+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L459:AC459,$L$6:$AC$6,\">=\"&$G459,$L$6:$AC$6,\"<\"&$G459+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G459=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D459,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2026,null,"DieselCAPEX Small Battery2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L460:AC460,$L$6:$AC$6,\">=\"&$G460,$L$6:$AC$6,\"<\"&$G460+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L460:AC460,$L$6:$AC$6,\">=\"&$G460,$L$6:$AC$6,\"<\"&$G460+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G460=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D460,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2027,null,"DieselCAPEX Small Battery2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L461:AC461,$L$6:$AC$6,\">=\"&$G461,$L$6:$AC$6,\"<\"&$G461+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L461:AC461,$L$6:$AC$6,\">=\"&$G461,$L$6:$AC$6,\"<\"&$G461+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G461=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D461,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2028,null,"DieselCAPEX Small Battery2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L462:AC462,$L$6:$AC$6,\">=\"&$G462,$L$6:$AC$6,\"<\"&$G462+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L462:AC462,$L$6:$AC$6,\">=\"&$G462,$L$6:$AC$6,\"<\"&$G462+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G462=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D462,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2029,null,"DieselCAPEX Small Battery2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L463:AC463,$L$6:$AC$6,\">=\"&$G463,$L$6:$AC$6,\"<\"&$G463+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L463:AC463,$L$6:$AC$6,\">=\"&$G463,$L$6:$AC$6,\"<\"&$G463+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G463=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D463,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2030,null,"DieselCAPEX Small Battery2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$11","v":"Residual Value Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,0,null,"DieselResidual Value Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F466,Allocations!$C$21:$C$28,0),MATCH($C466,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G466-1+Input_General!$E$22,$K466:$AC466),I456*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G466-1+Input_General!$F$22,$K466:$AC466),I456*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K466=0,IF(OR(K466>0,L456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L466=0,IF(OR(L466>0,M456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M466=0,IF(OR(M466>0,N456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N466=0,IF(OR(N466>0,O456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O466=0,IF(OR(O466>0,P456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P466=0,IF(OR(P466>0,Q456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q466=0,IF(OR(Q466>0,R456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R466=0,IF(OR(R466>0,S456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S466=0,IF(OR(S466>0,T456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T466=0,IF(OR(T466>0,U456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U466=0,IF(OR(U466>0,V456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V466=0,IF(OR(V466>0,W456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W466=0,IF(OR(W466>0,X456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X466=0,IF(OR(X466>0,Y456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y466=0,IF(OR(Y466>0,Z456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z466=0,IF(OR(Z466>0,AA456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA466=0,IF(OR(AA466>0,AB456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB466=0,IF(OR(AB466>0,AC456>0),MAX(0,($J456-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB466-($J456*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C466,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2023,null,"DieselResidual Value Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G467-1+Input_General!$E$22,$K467:$AC467),I457*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G467-1+Input_General!$F$22,$K467:$AC467),I457*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K467=0,IF(OR(K467>0,L457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L467=0,IF(OR(L467>0,M457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M467=0,IF(OR(M467>0,N457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N467=0,IF(OR(N467>0,O457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O467=0,IF(OR(O467>0,P457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P467=0,IF(OR(P467>0,Q457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q467=0,IF(OR(Q467>0,R457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R467=0,IF(OR(R467>0,S457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S467=0,IF(OR(S467>0,T457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T467=0,IF(OR(T467>0,U457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U467=0,IF(OR(U467>0,V457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V467=0,IF(OR(V467>0,W457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W467=0,IF(OR(W467>0,X457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X467=0,IF(OR(X467>0,Y457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y467=0,IF(OR(Y467>0,Z457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z467=0,IF(OR(Z467>0,AA457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA467=0,IF(OR(AA467>0,AB457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB467=0,IF(OR(AB467>0,AC457>0),MAX(0,($J457-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB467-($J457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2024,null,"DieselResidual Value Small Battery2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G468-1+Input_General!$E$22,$K468:$AC468),I458*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G468-1+Input_General!$F$22,$K468:$AC468),I458*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K468=0,IF(OR(K468>0,L458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L468=0,IF(OR(L468>0,M458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M468=0,IF(OR(M468>0,N458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N468=0,IF(OR(N468>0,O458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O468=0,IF(OR(O468>0,P458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P468=0,IF(OR(P468>0,Q458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q468=0,IF(OR(Q468>0,R458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R468=0,IF(OR(R468>0,S458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S468=0,IF(OR(S468>0,T458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T468=0,IF(OR(T468>0,U458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U468=0,IF(OR(U468>0,V458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V468=0,IF(OR(V468>0,W458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W468=0,IF(OR(W468>0,X458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X468=0,IF(OR(X468>0,Y458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y468=0,IF(OR(Y468>0,Z458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z468=0,IF(OR(Z468>0,AA458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA468=0,IF(OR(AA468>0,AB458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB468=0,IF(OR(AB468>0,AC458>0),MAX(0,($J458-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB468-($J458*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C468,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2025,null,"DieselResidual Value Small Battery2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G469-1+Input_General!$E$22,$K469:$AC469),I459*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G469-1+Input_General!$F$22,$K469:$AC469),I459*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K469=0,IF(OR(K469>0,L459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L469=0,IF(OR(L469>0,M459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M469=0,IF(OR(M469>0,N459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N469=0,IF(OR(N469>0,O459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O469=0,IF(OR(O469>0,P459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P469=0,IF(OR(P469>0,Q459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q469=0,IF(OR(Q469>0,R459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R469=0,IF(OR(R469>0,S459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S469=0,IF(OR(S469>0,T459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T469=0,IF(OR(T469>0,U459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U469=0,IF(OR(U469>0,V459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V469=0,IF(OR(V469>0,W459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W469=0,IF(OR(W469>0,X459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X469=0,IF(OR(X469>0,Y459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y469=0,IF(OR(Y469>0,Z459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z469=0,IF(OR(Z469>0,AA459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA469=0,IF(OR(AA469>0,AB459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB469=0,IF(OR(AB469>0,AC459>0),MAX(0,($J459-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB469-($J459*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C469,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2026,null,"DieselResidual Value Small Battery2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G470-1+Input_General!$E$22,$K470:$AC470),I460*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G470-1+Input_General!$F$22,$K470:$AC470),I460*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K470=0,IF(OR(K470>0,L460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L470=0,IF(OR(L470>0,M460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M470=0,IF(OR(M470>0,N460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N470=0,IF(OR(N470>0,O460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O470=0,IF(OR(O470>0,P460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P470=0,IF(OR(P470>0,Q460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q470=0,IF(OR(Q470>0,R460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R470=0,IF(OR(R470>0,S460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S470=0,IF(OR(S470>0,T460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T470=0,IF(OR(T470>0,U460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U470=0,IF(OR(U470>0,V460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V470=0,IF(OR(V470>0,W460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W470=0,IF(OR(W470>0,X460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X470=0,IF(OR(X470>0,Y460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y470=0,IF(OR(Y470>0,Z460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z470=0,IF(OR(Z470>0,AA460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA470=0,IF(OR(AA470>0,AB460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB470=0,IF(OR(AB470>0,AC460>0),MAX(0,($J460-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB470-($J460*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C470,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2027,null,"DieselResidual Value Small Battery2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G471-1+Input_General!$E$22,$K471:$AC471),I461*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G471-1+Input_General!$F$22,$K471:$AC471),I461*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K471=0,IF(OR(K471>0,L461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L471=0,IF(OR(L471>0,M461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M471=0,IF(OR(M471>0,N461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N471=0,IF(OR(N471>0,O461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O471=0,IF(OR(O471>0,P461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P471=0,IF(OR(P471>0,Q461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q471=0,IF(OR(Q471>0,R461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R471=0,IF(OR(R471>0,S461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S471=0,IF(OR(S471>0,T461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T471=0,IF(OR(T471>0,U461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U471=0,IF(OR(U471>0,V461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V471=0,IF(OR(V471>0,W461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W471=0,IF(OR(W471>0,X461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X471=0,IF(OR(X471>0,Y461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y471=0,IF(OR(Y471>0,Z461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z471=0,IF(OR(Z471>0,AA461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA471=0,IF(OR(AA471>0,AB461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB471=0,IF(OR(AB471>0,AC461>0),MAX(0,($J461-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB471-($J461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2028,null,"DieselResidual Value Small Battery2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G472-1+Input_General!$E$22,$K472:$AC472),I462*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G472-1+Input_General!$F$22,$K472:$AC472),I462*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K472=0,IF(OR(K472>0,L462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L472=0,IF(OR(L472>0,M462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M472=0,IF(OR(M472>0,N462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N472=0,IF(OR(N472>0,O462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O472=0,IF(OR(O472>0,P462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P472=0,IF(OR(P472>0,Q462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q472=0,IF(OR(Q472>0,R462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R472=0,IF(OR(R472>0,S462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S472=0,IF(OR(S472>0,T462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T472=0,IF(OR(T472>0,U462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U472=0,IF(OR(U472>0,V462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V472=0,IF(OR(V472>0,W462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W472=0,IF(OR(W472>0,X462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X472=0,IF(OR(X472>0,Y462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y472=0,IF(OR(Y472>0,Z462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z472=0,IF(OR(Z472>0,AA462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA472=0,IF(OR(AA472>0,AB462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB472=0,IF(OR(AB472>0,AC462>0),MAX(0,($J462-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB472-($J462*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C472,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2029,null,"DieselResidual Value Small Battery2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G473-1+Input_General!$E$22,$K473:$AC473),I463*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G473-1+Input_General!$F$22,$K473:$AC473),I463*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K473=0,IF(OR(K473>0,L463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L473=0,IF(OR(L473>0,M463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M473=0,IF(OR(M473>0,N463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N473=0,IF(OR(N473>0,O463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O473=0,IF(OR(O473>0,P463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P473=0,IF(OR(P473>0,Q463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q473=0,IF(OR(Q473>0,R463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R473=0,IF(OR(R473>0,S463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S473=0,IF(OR(S473>0,T463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T473=0,IF(OR(T473>0,U463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U473=0,IF(OR(U473>0,V463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V473=0,IF(OR(V473>0,W463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W473=0,IF(OR(W473>0,X463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X473=0,IF(OR(X473>0,Y463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y473=0,IF(OR(Y473>0,Z463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z473=0,IF(OR(Z473>0,AA463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA473=0,IF(OR(AA473>0,AB463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB473=0,IF(OR(AB473>0,AC463>0),MAX(0,($J463-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB473-($J463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2030,null,"DieselResidual Value Small Battery2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$11","v":"CAPEX Replacement Unit Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,0,null,"DieselCAPEX Replacement Unit Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F476,Allocations!$C$21:$C$28,0),MATCH($C476,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L476:AC476,$L$6:$AC$6,\">=\"&$G476,$L$6:$AC$6,\"<\"&$G476+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L476:AC476,$L$6:$AC$6,\">=\"&$G476,$L$6:$AC$6,\"<\"&$G456+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L476=\"x\",\"x\",\nIF(L476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(M15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M476=\"x\",\"x\",\nIF(M476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(N15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N476=\"x\",\"x\",\nIF(N476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(O15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O476=\"x\",\"x\",\nIF(O476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(P15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P476=\"x\",\"x\",\nIF(P476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Q15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q476=\"x\",\"x\",\nIF(Q476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(R15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R476=\"x\",\"x\",\nIF(R476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(S15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S476=\"x\",\"x\",\nIF(S476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(T15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T476=\"x\",\"x\",\nIF(T476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(U15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U476=\"x\",\"x\",\nIF(U476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(V15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V476=\"x\",\"x\",\nIF(V476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(W15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W476=\"x\",\"x\",\nIF(W476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(X15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X476=\"x\",\"x\",\nIF(X476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Y15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y476=\"x\",\"x\",\nIF(Y476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Z15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z476=\"x\",\"x\",\nIF(Z476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AA15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA476=\"x\",\"x\",\nIF(AA476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AB15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB476=\"x\",\"x\",\nIF(AB476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AC15>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2023,null,"DieselCAPEX Replacement Unit Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L477:AC477,$L$6:$AC$6,\">=\"&$G477,$L$6:$AC$6,\"<\"&$G457+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L477:AC477,$L$6:$AC$6,\">=\"&$G477,$L$6:$AC$6,\"<\"&$G457+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L477=\"x\",\"x\",\nIF(L477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(M16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M477=\"x\",\"x\",\nIF(M477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(N16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N477=\"x\",\"x\",\nIF(N477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(O16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O477=\"x\",\"x\",\nIF(O477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(P16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P477=\"x\",\"x\",\nIF(P477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Q16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q477=\"x\",\"x\",\nIF(Q477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(R16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R477=\"x\",\"x\",\nIF(R477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(S16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S477=\"x\",\"x\",\nIF(S477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(T16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T477=\"x\",\"x\",\nIF(T477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(U16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U477=\"x\",\"x\",\nIF(U477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(V16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V477=\"x\",\"x\",\nIF(V477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(W16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W477=\"x\",\"x\",\nIF(W477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(X16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X477=\"x\",\"x\",\nIF(X477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Y16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y477=\"x\",\"x\",\nIF(Y477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Z16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z477=\"x\",\"x\",\nIF(Z477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AA16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA477=\"x\",\"x\",\nIF(AA477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AB16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB477=\"x\",\"x\",\nIF(AB477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AC16>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2024,null,"DieselCAPEX Replacement Unit Small Battery2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L478:AC478,$L$6:$AC$6,\">=\"&$G478,$L$6:$AC$6,\"<\"&$G458+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L478:AC478,$L$6:$AC$6,\">=\"&$G478,$L$6:$AC$6,\"<\"&$G458+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L478=\"x\",\"x\",\nIF(L478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(M17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M478=\"x\",\"x\",\nIF(M478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(N17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N478=\"x\",\"x\",\nIF(N478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(O17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O478=\"x\",\"x\",\nIF(O478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(P17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P478=\"x\",\"x\",\nIF(P478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Q17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q478=\"x\",\"x\",\nIF(Q478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(R17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R478=\"x\",\"x\",\nIF(R478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(S17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S478=\"x\",\"x\",\nIF(S478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(T17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T478=\"x\",\"x\",\nIF(T478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(U17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U478=\"x\",\"x\",\nIF(U478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(V17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V478=\"x\",\"x\",\nIF(V478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(W17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W478=\"x\",\"x\",\nIF(W478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(X17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X478=\"x\",\"x\",\nIF(X478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Y17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y478=\"x\",\"x\",\nIF(Y478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Z17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z478=\"x\",\"x\",\nIF(Z478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AA17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA478=\"x\",\"x\",\nIF(AA478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AB17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB478=\"x\",\"x\",\nIF(AB478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AC17>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2025,null,"DieselCAPEX Replacement Unit Small Battery2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L479:AC479,$L$6:$AC$6,\">=\"&$G479,$L$6:$AC$6,\"<\"&$G459+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L479:AC479,$L$6:$AC$6,\">=\"&$G479,$L$6:$AC$6,\"<\"&$G459+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L479=\"x\",\"x\",\nIF(L479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(M18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M479=\"x\",\"x\",\nIF(M479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(N18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N479=\"x\",\"x\",\nIF(N479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(O18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O479=\"x\",\"x\",\nIF(O479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(P18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P479=\"x\",\"x\",\nIF(P479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Q18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q479=\"x\",\"x\",\nIF(Q479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(R18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R479=\"x\",\"x\",\nIF(R479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(S18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S479=\"x\",\"x\",\nIF(S479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(T18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T479=\"x\",\"x\",\nIF(T479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(U18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U479=\"x\",\"x\",\nIF(U479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(V18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V479=\"x\",\"x\",\nIF(V479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(W18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W479=\"x\",\"x\",\nIF(W479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(X18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X479=\"x\",\"x\",\nIF(X479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Y18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y479=\"x\",\"x\",\nIF(Y479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Z18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z479=\"x\",\"x\",\nIF(Z479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AA18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA479=\"x\",\"x\",\nIF(AA479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AB18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB479=\"x\",\"x\",\nIF(AB479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AC18>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2026,null,"DieselCAPEX Replacement Unit Small Battery2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L480:AC480,$L$6:$AC$6,\">=\"&$G480,$L$6:$AC$6,\"<\"&$G460+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L480:AC480,$L$6:$AC$6,\">=\"&$G480,$L$6:$AC$6,\"<\"&$G460+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L480=\"x\",\"x\",\nIF(L480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(M19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M480=\"x\",\"x\",\nIF(M480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(N19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N480=\"x\",\"x\",\nIF(N480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(O19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O480=\"x\",\"x\",\nIF(O480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(P19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P480=\"x\",\"x\",\nIF(P480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Q19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q480=\"x\",\"x\",\nIF(Q480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(R19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R480=\"x\",\"x\",\nIF(R480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(S19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S480=\"x\",\"x\",\nIF(S480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(T19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T480=\"x\",\"x\",\nIF(T480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(U19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U480=\"x\",\"x\",\nIF(U480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(V19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V480=\"x\",\"x\",\nIF(V480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(W19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W480=\"x\",\"x\",\nIF(W480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(X19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X480=\"x\",\"x\",\nIF(X480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Y19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y480=\"x\",\"x\",\nIF(Y480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Z19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z480=\"x\",\"x\",\nIF(Z480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AA19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA480=\"x\",\"x\",\nIF(AA480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AB19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB480=\"x\",\"x\",\nIF(AB480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AC19>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2027,null,"DieselCAPEX Replacement Unit Small Battery2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L481:AC481,$L$6:$AC$6,\">=\"&$G481,$L$6:$AC$6,\"<\"&$G461+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L481:AC481,$L$6:$AC$6,\">=\"&$G481,$L$6:$AC$6,\"<\"&$G461+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L481=\"x\",\"x\",\nIF(L481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(M20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M481=\"x\",\"x\",\nIF(M481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(N20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N481=\"x\",\"x\",\nIF(N481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(O20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O481=\"x\",\"x\",\nIF(O481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(P20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P481=\"x\",\"x\",\nIF(P481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Q20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q481=\"x\",\"x\",\nIF(Q481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(R20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R481=\"x\",\"x\",\nIF(R481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(S20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S481=\"x\",\"x\",\nIF(S481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(T20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T481=\"x\",\"x\",\nIF(T481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(U20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U481=\"x\",\"x\",\nIF(U481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(V20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V481=\"x\",\"x\",\nIF(V481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(W20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W481=\"x\",\"x\",\nIF(W481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(X20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X481=\"x\",\"x\",\nIF(X481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Y20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y481=\"x\",\"x\",\nIF(Y481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Z20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z481=\"x\",\"x\",\nIF(Z481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AA20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA481=\"x\",\"x\",\nIF(AA481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AB20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB481=\"x\",\"x\",\nIF(AB481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AC20>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2028,null,"DieselCAPEX Replacement Unit Small Battery2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L482:AC482,$L$6:$AC$6,\">=\"&$G482,$L$6:$AC$6,\"<\"&$G462+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L482:AC482,$L$6:$AC$6,\">=\"&$G482,$L$6:$AC$6,\"<\"&$G462+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L482=\"x\",\"x\",\nIF(L482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(M21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M482=\"x\",\"x\",\nIF(M482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(N21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N482=\"x\",\"x\",\nIF(N482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(O21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O482=\"x\",\"x\",\nIF(O482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(P21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P482=\"x\",\"x\",\nIF(P482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Q21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q482=\"x\",\"x\",\nIF(Q482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(R21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R482=\"x\",\"x\",\nIF(R482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(S21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S482=\"x\",\"x\",\nIF(S482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(T21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T482=\"x\",\"x\",\nIF(T482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(U21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U482=\"x\",\"x\",\nIF(U482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(V21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V482=\"x\",\"x\",\nIF(V482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(W21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W482=\"x\",\"x\",\nIF(W482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(X21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X482=\"x\",\"x\",\nIF(X482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Y21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y482=\"x\",\"x\",\nIF(Y482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Z21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z482=\"x\",\"x\",\nIF(Z482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AA21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA482=\"x\",\"x\",\nIF(AA482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AB21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB482=\"x\",\"x\",\nIF(AB482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AC21>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2029,null,"DieselCAPEX Replacement Unit Small Battery2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L483:AC483,$L$6:$AC$6,\">=\"&$G483,$L$6:$AC$6,\"<\"&$G463+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L483:AC483,$L$6:$AC$6,\">=\"&$G483,$L$6:$AC$6,\"<\"&$G463+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L483=\"x\",\"x\",\nIF(L483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(M22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M483=\"x\",\"x\",\nIF(M483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(N22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N483=\"x\",\"x\",\nIF(N483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(O22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O483=\"x\",\"x\",\nIF(O483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(P22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P483=\"x\",\"x\",\nIF(P483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Q22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q483=\"x\",\"x\",\nIF(Q483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(R22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R483=\"x\",\"x\",\nIF(R483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(S22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S483=\"x\",\"x\",\nIF(S483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(T22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T483=\"x\",\"x\",\nIF(T483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(U22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U483=\"x\",\"x\",\nIF(U483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(V22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V483=\"x\",\"x\",\nIF(V483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(W22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W483=\"x\",\"x\",\nIF(W483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(X22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X483=\"x\",\"x\",\nIF(X483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Y22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y483=\"x\",\"x\",\nIF(Y483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Z22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z483=\"x\",\"x\",\nIF(Z483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AA22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA483=\"x\",\"x\",\nIF(AA483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AB22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB483=\"x\",\"x\",\nIF(AB483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AC22>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2030,null,"DieselCAPEX Replacement Unit Small Battery2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11& \" \"&Terms!$E$22&\" \"&  Terms!$E$11","v":"Residual Value Replacement Unit Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,0,null,"DieselResidual Value Replacement Unit Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F486,Allocations!$C$21:$C$28,0),MATCH($C486,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G486-1+Input_General!$E$22,$K486:$AC486),I476*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G486-1+Input_General!$F$22,$K486:$AC486),I476*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K486=0,IF(OR(K486>0,L476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L486=0,IF(OR(L486>0,M476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M486=0,IF(OR(M486>0,N476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N486=0,IF(OR(N486>0,O476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O486=0,IF(OR(O486>0,P476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P486=0,IF(OR(P486>0,Q476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q486=0,IF(OR(Q486>0,R476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R486=0,IF(OR(R486>0,S476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S486=0,IF(OR(S486>0,T476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T486=0,IF(OR(T486>0,U476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U486=0,IF(OR(U486>0,V476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V486=0,IF(OR(V486>0,W476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W486=0,IF(OR(W486>0,X476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X486=0,IF(OR(X486>0,Y476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y486=0,IF(OR(Y486>0,Z476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z486=0,IF(OR(Z486>0,AA476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA486=0,IF(OR(AA486>0,AB476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB486=0,IF(OR(AB486>0,AC476>0),MAX(0,($J476-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB486-($J476*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C486,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2023,null,"DieselResidual Value Replacement Unit Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G487-1+Input_General!$E$22,$K487:$AC487),I477*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G487-1+Input_General!$F$22,$K487:$AC487),I477*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K487=0,IF(OR(K487>0,L477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L487=0,IF(OR(L487>0,M477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M487=0,IF(OR(M487>0,N477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N487=0,IF(OR(N487>0,O477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O487=0,IF(OR(O487>0,P477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P487=0,IF(OR(P487>0,Q477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q487=0,IF(OR(Q487>0,R477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R487=0,IF(OR(R487>0,S477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S487=0,IF(OR(S487>0,T477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T487=0,IF(OR(T487>0,U477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U487=0,IF(OR(U487>0,V477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V487=0,IF(OR(V487>0,W477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W487=0,IF(OR(W487>0,X477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X487=0,IF(OR(X487>0,Y477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y487=0,IF(OR(Y487>0,Z477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z487=0,IF(OR(Z487>0,AA477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA487=0,IF(OR(AA487>0,AB477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB487=0,IF(OR(AB487>0,AC477>0),MAX(0,($J477-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB487-($J477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2024,null,"DieselResidual Value Replacement Unit Small Battery2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G488-1+Input_General!$E$22,$K488:$AC488),I478*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G488-1+Input_General!$F$22,$K488:$AC488),I478*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K488=0,IF(OR(K488>0,L478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L488=0,IF(OR(L488>0,M478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M488=0,IF(OR(M488>0,N478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N488=0,IF(OR(N488>0,O478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O488=0,IF(OR(O488>0,P478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P488=0,IF(OR(P488>0,Q478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q488=0,IF(OR(Q488>0,R478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R488=0,IF(OR(R488>0,S478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S488=0,IF(OR(S488>0,T478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T488=0,IF(OR(T488>0,U478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U488=0,IF(OR(U488>0,V478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V488=0,IF(OR(V488>0,W478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W488=0,IF(OR(W488>0,X478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X488=0,IF(OR(X488>0,Y478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y488=0,IF(OR(Y488>0,Z478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z488=0,IF(OR(Z488>0,AA478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA488=0,IF(OR(AA488>0,AB478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB488=0,IF(OR(AB488>0,AC478>0),MAX(0,($J478-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB488-($J478*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C488,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2025,null,"DieselResidual Value Replacement Unit Small Battery2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G489-1+Input_General!$E$22,$K489:$AC489),I479*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G489-1+Input_General!$F$22,$K489:$AC489),I479*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K489=0,IF(OR(K489>0,L479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L489=0,IF(OR(L489>0,M479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M489=0,IF(OR(M489>0,N479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N489=0,IF(OR(N489>0,O479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O489=0,IF(OR(O489>0,P479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P489=0,IF(OR(P489>0,Q479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q489=0,IF(OR(Q489>0,R479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R489=0,IF(OR(R489>0,S479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S489=0,IF(OR(S489>0,T479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T489=0,IF(OR(T489>0,U479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U489=0,IF(OR(U489>0,V479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V489=0,IF(OR(V489>0,W479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W489=0,IF(OR(W489>0,X479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X489=0,IF(OR(X489>0,Y479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y489=0,IF(OR(Y489>0,Z479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z489=0,IF(OR(Z489>0,AA479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA489=0,IF(OR(AA489>0,AB479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB489=0,IF(OR(AB489>0,AC479>0),MAX(0,($J479-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB489-($J479*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C489,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2026,null,"DieselResidual Value Replacement Unit Small Battery2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G490-1+Input_General!$E$22,$K490:$AC490),I480*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G490-1+Input_General!$F$22,$K490:$AC490),I480*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K490=0,IF(OR(K490>0,L480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L490=0,IF(OR(L490>0,M480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M490=0,IF(OR(M490>0,N480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N490=0,IF(OR(N490>0,O480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O490=0,IF(OR(O490>0,P480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P490=0,IF(OR(P490>0,Q480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q490=0,IF(OR(Q490>0,R480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R490=0,IF(OR(R490>0,S480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S490=0,IF(OR(S490>0,T480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T490=0,IF(OR(T490>0,U480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U490=0,IF(OR(U490>0,V480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V490=0,IF(OR(V490>0,W480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W490=0,IF(OR(W490>0,X480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X490=0,IF(OR(X490>0,Y480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y490=0,IF(OR(Y490>0,Z480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z490=0,IF(OR(Z490>0,AA480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA490=0,IF(OR(AA490>0,AB480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB490=0,IF(OR(AB490>0,AC480>0),MAX(0,($J480-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB490-($J480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2027,null,"DieselResidual Value Replacement Unit Small Battery2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G491-1+Input_General!$E$22,$K491:$AC491),I481*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G491-1+Input_General!$F$22,$K491:$AC491),I481*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K491=0,IF(OR(K491>0,L481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L491=0,IF(OR(L491>0,M481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M491=0,IF(OR(M491>0,N481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N491=0,IF(OR(N491>0,O481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O491=0,IF(OR(O491>0,P481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P491=0,IF(OR(P491>0,Q481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q491=0,IF(OR(Q491>0,R481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R491=0,IF(OR(R491>0,S481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S491=0,IF(OR(S491>0,T481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T491=0,IF(OR(T491>0,U481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U491=0,IF(OR(U491>0,V481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V491=0,IF(OR(V491>0,W481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W491=0,IF(OR(W491>0,X481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X491=0,IF(OR(X491>0,Y481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y491=0,IF(OR(Y491>0,Z481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z491=0,IF(OR(Z491>0,AA481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA491=0,IF(OR(AA491>0,AB481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB491=0,IF(OR(AB491>0,AC481>0),MAX(0,($J481-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB491-($J481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2028,null,"DieselResidual Value Replacement Unit Small Battery2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G492-1+Input_General!$E$22,$K492:$AC492),I482*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G492-1+Input_General!$F$22,$K492:$AC492),I482*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K492=0,IF(OR(K492>0,L482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L492=0,IF(OR(L492>0,M482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M492=0,IF(OR(M492>0,N482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N492=0,IF(OR(N492>0,O482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O492=0,IF(OR(O492>0,P482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P492=0,IF(OR(P492>0,Q482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q492=0,IF(OR(Q492>0,R482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R492=0,IF(OR(R492>0,S482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S492=0,IF(OR(S492>0,T482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T492=0,IF(OR(T492>0,U482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U492=0,IF(OR(U492>0,V482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V492=0,IF(OR(V492>0,W482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W492=0,IF(OR(W492>0,X482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X492=0,IF(OR(X492>0,Y482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y492=0,IF(OR(Y492>0,Z482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z492=0,IF(OR(Z492>0,AA482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA492=0,IF(OR(AA492>0,AB482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB492=0,IF(OR(AB492>0,AC482>0),MAX(0,($J482-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB492-($J482*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C492,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2029,null,"DieselResidual Value Replacement Unit Small Battery2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G493-1+Input_General!$E$22,$K493:$AC493),I483*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G493-1+Input_General!$F$22,$K493:$AC493),I483*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K493=0,IF(OR(K493>0,L483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L493=0,IF(OR(L493>0,M483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M493=0,IF(OR(M493>0,N483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N493=0,IF(OR(N493>0,O483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O493=0,IF(OR(O493>0,P483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P493=0,IF(OR(P493>0,Q483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q493=0,IF(OR(Q493>0,R483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R493=0,IF(OR(R493>0,S483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S493=0,IF(OR(S493>0,T483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T493=0,IF(OR(T493>0,U483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U493=0,IF(OR(U493>0,V483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V493=0,IF(OR(V493>0,W483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W493=0,IF(OR(W493>0,X483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X493=0,IF(OR(X493>0,Y483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y493=0,IF(OR(Y493>0,Z483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z493=0,IF(OR(Z493>0,AA483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA493=0,IF(OR(AA493>0,AB483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB493=0,IF(OR(AB493>0,AC483>0),MAX(0,($J483-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB493-($J483*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C493,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2030,null,"DieselResidual Value Replacement Unit Small Battery2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$12","v":"CAPEX H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C496","v":"CAPEX H2 Tank 350 bar"},null,0,null,"DieselCAPEX H2 Tank 350 bar0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F497,Allocations!$C$21:$C$28,0),MATCH($C497,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L497:AC497,$L$6:$AC$6,\">=\"&$G497,$L$6:$AC$6,\"<\"&$G497+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L497:AC497,$L$6:$AC$6,\">=\"&$G497,$L$6:$AC$6,\"<\"&$G497+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G497=L$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=M$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=N$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=O$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=P$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=R$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=S$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=T$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=U$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=V$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=W$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=X$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G497,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C496","v":"CAPEX H2 Tank 350 bar"},null,2023,null,"DieselCAPEX H2 Tank 350 bar2023"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L498:AC498,$L$6:$AC$6,\">=\"&$G498,$L$6:$AC$6,\"<\"&$G498+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L498:AC498,$L$6:$AC$6,\">=\"&$G498,$L$6:$AC$6,\"<\"&$G498+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G498=L$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=M$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=N$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=O$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=P$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=R$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=S$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=T$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=U$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=V$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=W$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=X$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C496","v":"CAPEX H2 Tank 350 bar"},null,2024,null,"DieselCAPEX H2 Tank 350 bar2024"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L499:AC499,$L$6:$AC$6,\">=\"&$G499,$L$6:$AC$6,\"<\"&$G499+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L499:AC499,$L$6:$AC$6,\">=\"&$G499,$L$6:$AC$6,\"<\"&$G499+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G499=L$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=M$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=N$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=O$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=P$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=R$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=S$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=T$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=U$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=V$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=W$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=X$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G499,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C496","v":"CAPEX H2 Tank 350 bar"},null,2025,null,"DieselCAPEX H2 Tank 350 bar2025"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L500:AC500,$L$6:$AC$6,\">=\"&$G500,$L$6:$AC$6,\"<\"&$G500+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L500:AC500,$L$6:$AC$6,\">=\"&$G500,$L$6:$AC$6,\"<\"&$G500+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G500=L$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=M$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=N$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=O$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=P$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=R$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=S$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=T$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=U$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=V$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=W$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=X$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G500,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C496","v":"CAPEX H2 Tank 350 bar"},null,2026,null,"DieselCAPEX H2 Tank 350 bar2026"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D507","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G510-1+Input_General!$E$22,$K510:$AC510),I500*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G510-1+Input_General!$F$22,$K510:$AC510),I500*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K510=0,IF(OR(K510>0,L500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L510=0,IF(OR(L510>0,M500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M510=0,IF(OR(M510>0,N500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N510=0,IF(OR(N510>0,O500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O510=0,IF(OR(O510>0,P500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P510=0,IF(OR(P510>0,Q500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q510=0,IF(OR(Q510>0,R500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R510=0,IF(OR(R510>0,S500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S510=0,IF(OR(S510>0,T500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T510=0,IF(OR(T510>0,U500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U510=0,IF(OR(U510>0,V500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V510=0,IF(OR(V510>0,W500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W510=0,IF(OR(W510>0,X500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X510=0,IF(OR(X510>0,Y500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y510=0,IF(OR(Y510>0,Z500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z510=0,IF(OR(Z510>0,AA500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA510=0,IF(OR(AA510>0,AB500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB510=0,IF(OR(AB510>0,AC500>0),MAX(0,($J500-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB510-($J500*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C510,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C506","v":"Residual Value H2 Tank 350 bar"},null,2026,null,"DieselResidual Value H2 Tank 350 bar2026"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D517","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L524:AC524,$L$6:$AC$6,\">=\"&$G524,$L$6:$AC$6,\"<\"&$G504+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L524:AC524,$L$6:$AC$6,\">=\"&$G524,$L$6:$AC$6,\"<\"&$G504+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L524=\"x\",\"x\",IF(L524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(M22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M524=\"x\",\"x\",IF(M524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(N22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N524=\"x\",\"x\",IF(N524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(O22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O524=\"x\",\"x\",IF(O524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(P22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P524=\"x\",\"x\",IF(P524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(Q22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q524=\"x\",\"x\",IF(Q524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(R22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R524=\"x\",\"x\",IF(R524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(S22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S524=\"x\",\"x\",IF(S524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(T22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T524=\"x\",\"x\",IF(T524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(U22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U524=\"x\",\"x\",IF(U524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(V22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V524=\"x\",\"x\",IF(V524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(W22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W524=\"x\",\"x\",IF(W524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(X22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X524=\"x\",\"x\",IF(X524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(Y22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y524=\"x\",\"x\",IF(Y524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(Z22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z524=\"x\",\"x\",IF(Z524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(AA22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA524=\"x\",\"x\",IF(AA524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(AB22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB524=\"x\",\"x\",IF(AB524=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D524*IF(AC22>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C516","v":"CAPEX Replacement Unit H2 Tank 350 bar"},null,2030,null,"DieselCAPEX Replacement Unit H2 Tank 350 bar2030"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D527","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G533-1+Input_General!$E$22,$K533:$AC533),I523*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G533-1+Input_General!$F$22,$K533:$AC533),I523*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K533=0,IF(OR(K533>0,L523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L533=0,IF(OR(L533>0,M523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M533=0,IF(OR(M533>0,N523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N533=0,IF(OR(N533>0,O523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O533=0,IF(OR(O533>0,P523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P533=0,IF(OR(P533>0,Q523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q533=0,IF(OR(Q533>0,R523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R533=0,IF(OR(R533>0,S523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S533=0,IF(OR(S533>0,T523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T533=0,IF(OR(T533>0,U523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U533=0,IF(OR(U533>0,V523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V533=0,IF(OR(V533>0,W523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W533=0,IF(OR(W533>0,X523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X533=0,IF(OR(X533>0,Y523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y533=0,IF(OR(Y533>0,Z523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z533=0,IF(OR(Z533>0,AA523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA533=0,IF(OR(AA533>0,AB523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB533=0,IF(OR(AB533>0,AC523>0),MAX(0,($J523-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB533-($J523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C526","v":"Residual Value Replacement Unit H2 Tank 350 bar"},null,2029,null,"DieselResidual Value Replacement Unit H2 Tank 350 bar2029"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D568","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G572-1+Input_General!$E$22,$K572:$AC572),I562*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G572-1+Input_General!$F$22,$K572:$AC572),I562*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K572=0,IF(OR(K572>0,L562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L572=0,IF(OR(L572>0,M562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M572=0,IF(OR(M572>0,N562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N572=0,IF(OR(N572>0,O562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O572=0,IF(OR(O572>0,P562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P572=0,IF(OR(P572>0,Q562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q572=0,IF(OR(Q572>0,R562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R572=0,IF(OR(R572>0,S562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S572=0,IF(OR(S572>0,T562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T572=0,IF(OR(T572>0,U562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U572=0,IF(OR(U572>0,V562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V572=0,IF(OR(V572>0,W562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W572=0,IF(OR(W572>0,X562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X572=0,IF(OR(X572>0,Y562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y572=0,IF(OR(Y572>0,Z562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z572=0,IF(OR(Z572>0,AA562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA572=0,IF(OR(AA572>0,AB562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB572=0,IF(OR(AB572>0,AC562>0),MAX(0,($J562-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB572-($J562*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C572,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C567","v":"Residual Value Replacement Unit H2 Tank 700 bar"},null,2027,null,"DieselResidual Value Replacement Unit H2 Tank 700 bar2027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F579,Allocations!$C$21:$C$28,0),MATCH($C579,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L579:AC579,$L$6:$AC$6,\">=\"&$G579,$L$6:$AC$6,\"<\"&$G579+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L579:AC579,$L$6:$AC$6,\">=\"&$G579,$L$6:$AC$6,\"<\"&$G579+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G579=L$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=M$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=N$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=O$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=P$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=R$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=S$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=T$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=U$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=V$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=W$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=X$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C578","v":"CAPEX H2 Tank LH2"},null,2023,null,"DieselCAPEX H2 Tank LH22023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D589","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G594-1+Input_General!$E$22,$K594:$AC594),I584*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G594-1+Input_General!$F$22,$K594:$AC594),I584*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K594=0,IF(OR(K594>0,L584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L594=0,IF(OR(L594>0,M584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M594=0,IF(OR(M594>0,N584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N594=0,IF(OR(N594>0,O584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O594=0,IF(OR(O594>0,P584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P594=0,IF(OR(P594>0,Q584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q594=0,IF(OR(Q594>0,R584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R594=0,IF(OR(R594>0,S584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S594=0,IF(OR(S594>0,T584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T594=0,IF(OR(T594>0,U584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U594=0,IF(OR(U594>0,V584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V594=0,IF(OR(V594>0,W584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W594=0,IF(OR(W594>0,X584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X594=0,IF(OR(X594>0,Y584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y594=0,IF(OR(Y594>0,Z584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z594=0,IF(OR(Z594>0,AA584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA594=0,IF(OR(AA594>0,AB584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB594=0,IF(OR(AB594>0,AC584>0),MAX(0,($J584-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB594-($J584*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C594,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C588","v":"Residual Value H2 Tank LH2"},null,2028,null,"DieselResidual Value H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D599","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L602:AC602,$L$6:$AC$6,\">=\"&$G602,$L$6:$AC$6,\"<\"&$G582+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L602:AC602,$L$6:$AC$6,\">=\"&$G602,$L$6:$AC$6,\"<\"&$G582+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L602=\"x\",\"x\",IF(L602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(M18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M602=\"x\",\"x\",IF(M602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(N18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N602=\"x\",\"x\",IF(N602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(O18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O602=\"x\",\"x\",IF(O602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(P18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P602=\"x\",\"x\",IF(P602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(Q18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q602=\"x\",\"x\",IF(Q602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(R18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R602=\"x\",\"x\",IF(R602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(S18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S602=\"x\",\"x\",IF(S602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(T18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T602=\"x\",\"x\",IF(T602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(U18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U602=\"x\",\"x\",IF(U602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(V18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V602=\"x\",\"x\",IF(V602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(W18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W602=\"x\",\"x\",IF(W602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(X18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X602=\"x\",\"x\",IF(X602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(Y18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y602=\"x\",\"x\",IF(Y602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(Z18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z602=\"x\",\"x\",IF(Z602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(AA18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA602=\"x\",\"x\",IF(AA602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(AB18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB602=\"x\",\"x\",IF(AB602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D602*IF(AC18>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2026,null,"DieselCAPEX Replacement Unit H2 Tank LH22026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D609","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G616-1+Input_General!$E$22,$K616:$AC616),I606*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G616-1+Input_General!$F$22,$K616:$AC616),I606*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K616=0,IF(OR(K616>0,L606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L616=0,IF(OR(L616>0,M606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M616=0,IF(OR(M616>0,N606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N616=0,IF(OR(N616>0,O606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O616=0,IF(OR(O616>0,P606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P616=0,IF(OR(P616>0,Q606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q616=0,IF(OR(Q616>0,R606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R616=0,IF(OR(R616>0,S606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S616=0,IF(OR(S616>0,T606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T616=0,IF(OR(T616>0,U606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U616=0,IF(OR(U616>0,V606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V616=0,IF(OR(V616>0,W606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W616=0,IF(OR(W616>0,X606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X616=0,IF(OR(X616>0,Y606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y616=0,IF(OR(Y616>0,Z606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z616=0,IF(OR(Z616>0,AA606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA616=0,IF(OR(AA616>0,AB606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB616=0,IF(OR(AB616>0,AC606>0),MAX(0,($J606-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB616-($J606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C608","v":"Residual Value Replacement Unit H2 Tank LH2"},null,2030,null,"DieselResidual Value Replacement Unit H2 Tank LH22030"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D630","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G633-1+Input_General!$E$22,$K633:$AC633),I623*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G633-1+Input_General!$F$22,$K633:$AC633),I623*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K633=0,IF(OR(K633>0,L623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L633=0,IF(OR(L633>0,M623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M633=0,IF(OR(M633>0,N623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N633=0,IF(OR(N633>0,O623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O633=0,IF(OR(O633>0,P623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P633=0,IF(OR(P633>0,Q623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q633=0,IF(OR(Q633>0,R623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R633=0,IF(OR(R633>0,S623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S633=0,IF(OR(S633>0,T623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T633=0,IF(OR(T633>0,U623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U633=0,IF(OR(U633>0,V623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V633=0,IF(OR(V633>0,W623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W633=0,IF(OR(W633>0,X623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X633=0,IF(OR(X633>0,Y623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y633=0,IF(OR(Y633>0,Z623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z633=0,IF(OR(Z633>0,AA623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA633=0,IF(OR(AA633>0,AB623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB633=0,IF(OR(AB633>0,AC623>0),MAX(0,($J623-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB633-($J623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C629","v":"Residual Value Large Battery"},null,2026,null,"DieselResidual Value Large Battery2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D650","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G656-1+Input_General!$E$22,$K656:$AC656),I646*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G656-1+Input_General!$F$22,$K656:$AC656),I646*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K656=0,IF(OR(K656>0,L646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L656=0,IF(OR(L656>0,M646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M656=0,IF(OR(M656>0,N646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N656=0,IF(OR(N656>0,O646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O656=0,IF(OR(O656>0,P646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P656=0,IF(OR(P656>0,Q646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q656=0,IF(OR(Q656>0,R646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R656=0,IF(OR(R656>0,S646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S656=0,IF(OR(S656>0,T646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T656=0,IF(OR(T656>0,U646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U656=0,IF(OR(U656>0,V646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V656=0,IF(OR(V656>0,W646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W656=0,IF(OR(W656>0,X646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X656=0,IF(OR(X656>0,Y646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y656=0,IF(OR(Y656>0,Z646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z656=0,IF(OR(Z656>0,AA646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA656=0,IF(OR(AA656>0,AB646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB656=0,IF(OR(AB656>0,AC646>0),MAX(0,($J646-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB656-($J646*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C656,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C649","v":"Residual Value Replacement Unit Large Battery"},null,2029,null,"DieselResidual Value Replacement Unit Large Battery2029"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D661","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L664:AC664,$L$6:$AC$6,\">=\"&$G664,$L$6:$AC$6,\"<\"&$G664+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L664:AC664,$L$6:$AC$6,\">=\"&$G664,$L$6:$AC$6,\"<\"&$G664+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G664=L$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=M$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=N$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=O$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=P$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=R$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=S$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=T$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=U$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=V$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=W$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=X$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C660","v":"CAPEX Catenary Equipment"},null,2026,null,"DieselCAPEX Catenary Equipment2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$17","v":"Infrastructure"},{"$f":"INDEX('Cockpit Details'!$H$25:$H$31,MATCH(F702,'Cockpit Details'!$F$25:$F$31,0))","v":0},null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L702:AC702,$L$6:$AC$6,\">=\"&$G702,$L$6:$AC$6,\"<\"&$G702+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L702:AC702,$L$6:$AC$6,\">=\"&$G702,$L$6:$AC$6,\"<\"&$G702+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G702=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C700","v":"CAPEX Infrastructure"},null,2024,null,"DieselCAPEX Infrastructure2024"]
[null,null,{"$f":"C713","v":"Total Opex"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},324723.82942635968,649447.65885271935,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Opex",null,2030,null,"DieselTotal Opex2030"]
[null,null,{"$f":"Terms!$F$7","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Energy/Fuel Cost w/o tax/surcharges",null,0,null,"DieselEnergy/Fuel Cost w/o tax/surcharges0"]
[null,null,{"$f":"Terms!$F$8","v":"Energy/Fuel tax&surcharges"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C743","v":"Energy/Fuel tax&surcharges"},null,0,null,"DieselEnergy/Fuel tax&surcharges0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},0,null,0,null,"Diesel00"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},3738.7908222515066,7564.1283986111594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C765","v":"Truck Taxation Total"},null,2027,null,"DieselTruck Taxation Total2027"]
[null,null,{"$f":"Terms!$F$10","v":"Motor Vehicle Tax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C785","v":"Motor Vehicle Tax"},null,0,null,"DieselMotor Vehicle Tax0"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L789:AC789,$L$6:$AC$6,\">=\"&$G789,$L$6:$AC$6,\"<\"&$G789+Input_General!$E$22),\"Error\")","v":3681.0929861794079},{"$f":"IFERROR(SUMIFS(L789:AC789,$L$6:$AC$6,\">=\"&$G789,$L$6:$AC$6,\"<\"&$G789+Input_General!$F$22),\"Error\")","v":7506.4305625390607},null,{"$f":"IF(L$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":707.36967919983215},{"$f":"IF(P$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":721.79413821785693},{"$f":"IF(Q$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":736.21859723588159},{"$f":"IF(R$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":750.64305625390625},{"$f":"IF(S$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":765.06751527193092},{"$f":"IF(T$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":765.06751527193092},{"$f":"IF(U$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":765.06751527193092},{"$f":"IF(V$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":765.06751527193092},{"$f":"IF(W$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":765.06751527193092},{"$f":"IF(X$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":765.06751527193092},{"$f":"IF(Y$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":765.06751527193092},{"$f":"IF(Z$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":765.06751527193092},{"$f":"IF(AA$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":765.06751527193092},{"$f":"IF(AB$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":765.06751527193092},{"$f":"IF(AC$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":765.06751527193092},null,{"$f":"C8","v":"Diesel"},{"$f":"C785","v":"Motor Vehicle Tax"},null,2026,null,"DieselMotor Vehicle Tax2026"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L807:AC807,$L$6:$AC$6,\">=\"&$G807,$L$6:$AC$6,\"<\"&$G807+Input_General!$E$22),\"Error\")","v":57000},{"$f":"IFERROR(SUMIFS(L807:AC807,$L$6:$AC$6,\">=\"&$G807,$L$6:$AC$6,\"<\"&$G807+Input_General!$F$22),\"Error\")","v":114000},null,{"$f":"IF(L$6>=$G807,L11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G807,M11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(N$6>=$G807,N11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(O$6>=$G807,O11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(P$6>=$G807,P11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(Q$6>=$G807,Q11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(R$6>=$G807,R11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(S$6>=$G807,S11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(T$6>=$G807,T11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(U$6>=$G807,U11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(V$6>=$G807,V11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(W$6>=$G807,W11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(X$6>=$G807,X11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(Y$6>=$G807,Y11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(Z$6>=$G807,Z11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(AA$6>=$G807,AA11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(AB$6>=$G807,AB11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(AC$6>=$G807,AC11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":11400},null,{"$f":"C8","v":"Diesel"},{"$f":"C805","v":"Truck Maintenance Cost"},null,2024,null,"DieselTruck Maintenance Cost2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L833:AC833,$L$6:$AC$6,\">=\"&$G833,$L$6:$AC$6,\"<\"&$G833+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L833:AC833,$L$6:$AC$6,\">=\"&$G833,$L$6:$AC$6,\"<\"&$G833+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K833=0,IF($G833=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),K833)","v":0},{"$f":"IF(L833=0,IF($G833=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),L833)","v":0},{"$f":"IF(M833=0,IF($G833=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),M833)","v":0},{"$f":"IF(N833=0,IF($G833=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),N833)","v":0},{"$f":"IF(O833=0,IF($G833=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),O833)","v":0},{"$f":"IF(P833=0,IF($G833=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),P833)","v":0},{"$f":"IF(Q833=0,IF($G833=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),Q833)","v":0},{"$f":"IF(R833=0,IF($G833=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),R833)","v":0},{"$f":"IF(S833=0,IF($G833=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),S833)","v":0},{"$f":"IF(T833=0,IF($G833=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),T833)","v":0},{"$f":"IF(U833=0,IF($G833=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),U833)","v":0},{"$f":"IF(V833=0,IF($G833=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),V833)","v":0},{"$f":"IF(W833=0,IF($G833=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),W833)","v":0},{"$f":"IF(X833=0,IF($G833=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),X833)","v":0},{"$f":"IF(Y833=0,IF($G833=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),Y833)","v":0},{"$f":"IF(Z833=0,IF($G833=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),Z833)","v":0},{"$f":"IF(AA833=0,IF($G833=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),AA833)","v":0},{"$f":"IF(AB833=0,IF($G833=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),AB833)","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C825","v":"Infrastructure Maintenance Cost"},null,2030,null,"DieselInfrastructure Maintenance Cost2030"]
[null,null,{"$f":"Terms!$H$17","v":"CO2 Emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},426764700,853529400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C849","v":"Well to Wheel CO2 Emissions"},null,2028,null,"DieselWell to Wheel CO2 Emissions2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F870,Allocations!$R$21:$R$28,0),MATCH(C870,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L870:AC870,$L$6:$AC$6,\">=\"&$G870,$L$6:$AC$6,\"<\"&$G870+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L870:AC870,$L$6:$AC$6,\">=\"&$G870,$L$6:$AC$6,\"<\"&$G870+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D870=0,0,IF(L47+L57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L47+L57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(M47+M57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M47+M57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(N47+N57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N47+N57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(O47+O57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O47+O57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(P47+P57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P47+P57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(Q47+Q57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q47+Q57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(R47+R57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R47+R57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(S47+S57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S47+S57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(T47+T57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T47+T57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(U47+U57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U47+U57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(V47+V57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V47+V57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(W47+W57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W47+W57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(X47+X57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X47+X57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(Y47+Y57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y47+Y57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(Z47+Z57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z47+Z57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(AA47+AA57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA47+AA57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(AB47+AB57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB47+AB57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(AC47+AC57=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC47+AC57,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D870","v":0},null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L877:AC877,$L$6:$AC$6,\">=\"&$G877,$L$6:$AC$6,\"<\"&$G877+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L877:AC877,$L$6:$AC$6,\">=\"&$G877,$L$6:$AC$6,\"<\"&$G877+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D877=0,0,IF(L54+L64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L54+L64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(M54+M64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M54+M64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(N54+N64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N54+N64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(O54+O64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O54+O64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(P54+P64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P54+P64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(Q54+Q64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q54+Q64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(R54+R64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R54+R64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(S54+S64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S54+S64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(T54+T64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T54+T64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(U54+U64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U54+U64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(V54+V64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V54+V64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(W54+W64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W54+W64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(X54+X64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X54+X64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(Y54+Y64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y54+Y64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(Z54+Z64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z54+Z64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(AA54+AA64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA54+AA64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(AB54+AB64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB54+AB64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(AC54+AC64=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC54+AC64,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"Terms!$E$22","v":"Replacement Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D1037","v":1},null,{"$f":"C1008","v":"Diesel E-Fuels"},2024,null,null,null,0,{"$f":"IF(K1038>0,K1038,IF(L1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1038>0,L1038,IF(M1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1038>0,M1038,IF(N1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1038>0,N1038,IF(O1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1038>0,O1038,IF(P1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1038>0,P1038,IF(Q1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1038>0,Q1038,IF(R1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1038>0,R1038,IF(S1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1038>0,S1038,IF(T1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1038>0,T1038,IF(U1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1038>0,U1038,IF(V1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1038>0,V1038,IF(W1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1038>0,W1038,IF(X1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1038>0,X1038,IF(Y1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1038>0,Y1038,IF(Z1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1038>0,Z1038,IF(AA1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1038>0,AA1038,IF(AB1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1038>0,AB1038,IF(AC1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1038,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2024,null,"Diesel E-Fuels2024"]
[null,null,{"$f":"\"Year of original \"&C1047","v":"Year of original E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F1057,Allocations!$R$21:$R$28,0),MATCH(C1057,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2023,null,null,null,0,{"$f":"IF(K1057>0,K1057,IF(L1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1057>0,L1057,IF(M1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1057>0,M1057,IF(N1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1057>0,N1057,IF(O1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1057>0,O1057,IF(P1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1057>0,P1057,IF(Q1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1057>0,Q1057,IF(R1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1057>0,R1057,IF(S1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1057>0,S1057,IF(T1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1057>0,T1057,IF(U1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1057>0,U1057,IF(V1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1057>0,V1057,IF(W1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1057>0,W1057,IF(X1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1057>0,X1057,IF(Y1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1057>0,Y1057,IF(Z1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1057>0,Z1057,IF(AA1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1057>0,AA1057,IF(AB1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1057>0,AB1057,IF(AC1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2023,null,"Diesel E-Fuels2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D1067","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2024,null,null,null,0,{"$f":"IF($D1068=0,0,IF(L$6>=$G1068,IF(L1436=0,$G1068,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2024,null,"Diesel E-Fuels2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D1077","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2026,null,null,null,0,{"$f":"IF(K1080>0,K1080,IF(L1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1080>0,L1080,IF(M1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1080>0,M1080,IF(N1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1080>0,N1080,IF(O1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1080>0,O1080,IF(P1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1080>0,P1080,IF(Q1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1080>0,Q1080,IF(R1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1080>0,R1080,IF(S1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1080>0,S1080,IF(T1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1080>0,T1080,IF(U1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1080>0,U1080,IF(V1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1080>0,V1080,IF(W1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1080>0,W1080,IF(X1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1080>0,X1080,IF(Y1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1080>0,Y1080,IF(Z1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1080>0,Z1080,IF(AA1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1080>0,AA1080,IF(AB1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1080>0,AB1080,IF(AC1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2026,null,"Diesel E-Fuels2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D1087","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2030,null,"Diesel E-Fuels2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D1097","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2029,null,null,null,0,{"$f":"IF(K1103>0,K1103,IF(L1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1103>0,L1103,IF(M1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1103>0,M1103,IF(N1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1103>0,N1103,IF(O1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1103>0,O1103,IF(P1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1103>0,P1103,IF(Q1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1103>0,Q1103,IF(R1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1103>0,R1103,IF(S1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1103>0,S1103,IF(T1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1103>0,T1103,IF(U1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1103>0,U1103,IF(V1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1103>0,V1103,IF(W1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1103>0,W1103,IF(X1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1103>0,X1103,IF(Y1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1103>0,Y1103,IF(Z1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1103>0,Z1103,IF(AA1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1103>0,AA1103,IF(AB1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1103>0,AB1103,IF(AC1021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2029,null,"Diesel E-Fuels2029"]
[null,null,{"$f":"\"Year of replacement \"&C1117","v":"Year of replacement H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D1137","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2024,null,null,null,0,{"$f":"IF(K1138>0,K1138,IF(L1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1138>0,L1138,IF(M1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1138>0,M1138,IF(N1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1138>0,N1138,IF(O1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1138>0,O1138,IF(P1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1138>0,P1138,IF(Q1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1138>0,Q1138,IF(R1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1138>0,R1138,IF(S1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1138>0,S1138,IF(T1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1138>0,T1138,IF(U1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1138>0,U1138,IF(V1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1138>0,V1138,IF(W1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1138>0,W1138,IF(X1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1138>0,X1138,IF(Y1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1138>0,Y1138,IF(Z1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1138>0,Z1138,IF(AA1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1138>0,AA1138,IF(AB1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1138>0,AB1138,IF(AC1016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1138,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2024,null,"Diesel E-Fuels2024"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D1147","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2027,null,"Diesel E-Fuels2027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1157,Allocations!$C$21:$C$28,0),MATCH(C1157,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2023,null,null,null,0,{"$f":"IF(K1157>0,K1157,IF(L1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1157>0,L1157,IF(M1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1157>0,M1157,IF(N1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1157>0,N1157,IF(O1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1157>0,O1157,IF(P1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1157>0,P1157,IF(Q1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1157>0,Q1157,IF(R1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1157>0,R1157,IF(S1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1157>0,S1157,IF(T1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1157>0,T1157,IF(U1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1157>0,U1157,IF(V1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1157>0,V1157,IF(W1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1157>0,W1157,IF(X1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1157>0,X1157,IF(Y1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1157>0,Y1157,IF(Z1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1157>0,Z1157,IF(AA1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1157>0,AA1157,IF(AB1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1157>0,AB1157,IF(AC1015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2023,null,"Diesel E-Fuels2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D1167","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2029,null,"Diesel E-Fuels2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D1177","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2026,null,null,null,0,{"$f":"IF(K1180>0,K1180,IF(L1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1180>0,L1180,IF(M1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1180>0,M1180,IF(N1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1180>0,N1180,IF(O1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1180>0,O1180,IF(P1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1180>0,P1180,IF(Q1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1180>0,Q1180,IF(R1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1180>0,R1180,IF(S1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1180>0,S1180,IF(T1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1180>0,T1180,IF(U1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1180>0,U1180,IF(V1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":2033},{"$f":"IF(V1180>0,V1180,IF(W1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":2033},{"$f":"IF(W1180>0,W1180,IF(X1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":2033},{"$f":"IF(X1180>0,X1180,IF(Y1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":2033},{"$f":"IF(Y1180>0,Y1180,IF(Z1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":2033},{"$f":"IF(Z1180>0,Z1180,IF(AA1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":2033},{"$f":"IF(AA1180>0,AA1180,IF(AB1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":2033},{"$f":"IF(AB1180>0,AB1180,IF(AC1018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":2033},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2026,null,"Diesel E-Fuels2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D1197","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2029,null,null,null,0,{"$f":"IF(K1203>0,K1203,IF(L1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1203>0,L1203,IF(M1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1203>0,M1203,IF(N1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1203>0,N1203,IF(O1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1203>0,O1203,IF(P1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1203>0,P1203,IF(Q1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1203>0,Q1203,IF(R1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1203>0,R1203,IF(S1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1203>0,S1203,IF(T1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1203>0,T1203,IF(U1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1203>0,U1203,IF(V1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1203>0,V1203,IF(W1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1203>0,W1203,IF(X1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1203>0,X1203,IF(Y1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1203>0,Y1203,IF(Z1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1203>0,Z1203,IF(AA1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1203>0,AA1203,IF(AB1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1203>0,AB1203,IF(AC1043>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C1203,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2029,null,"Diesel E-Fuels2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D1217","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D1221=0,0,IF(L$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L1101=0,L1091,L1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(M$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M1101=0,M1091,M1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(N$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N1101=0,N1091,N1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(O$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O1101=0,O1091,O1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(P$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P1101=0,P1091,P1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(Q$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q1101=0,Q1091,Q1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(R$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R1101=0,R1091,R1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(S$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S1101=0,S1091,S1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(T$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T1101=0,T1091,T1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(U$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U1101=0,U1091,U1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(V$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V1101=0,V1091,V1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(W$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W1101=0,W1091,W1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(X$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X1101=0,X1091,X1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(Y$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y1101=0,Y1091,Y1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(Z$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z1101=0,Z1091,Z1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(AA$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA1101=0,AA1091,AA1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(AB$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB1101=0,AB1091,AB1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(AC$6>=$G1221,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC1101=0,AC1091,AC1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2027,null,"Diesel E-Fuels2027"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L1238:AC1238,$L$6:$AC$6,\">=\"&$G1238,$L$6:$AC$6,\"<\"&$G1238+Input_General!$E$22),\"Error\")","v":4132500.0000000005},{"$f":"IFERROR(SUMIFS(L1238:AC1238,$L$6:$AC$6,\">=\"&$G1238,$L$6:$AC$6,\"<\"&$G1238+Input_General!$F$22),\"Error\")","v":8265000.0000000009},null,{"$f":"IF(L$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-L1218-L1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*L1011,0)","v":0},{"$f":"IF(M$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-M1218-M1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*M1011,0)","v":826500.00000000012},{"$f":"IF(N$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-N1218-N1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*N1011,0)","v":826500.00000000012},{"$f":"IF(O$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-O1218-O1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*O1011,0)","v":826500.00000000012},{"$f":"IF(P$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-P1218-P1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*P1011,0)","v":826500.00000000012},{"$f":"IF(Q$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Q1218-Q1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Q1011,0)","v":826500.00000000012},{"$f":"IF(R$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-R1218-R1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*R1011,0)","v":826500.00000000012},{"$f":"IF(S$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-S1218-S1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*S1011,0)","v":826500.00000000012},{"$f":"IF(T$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-T1218-T1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*T1011,0)","v":826500.00000000012},{"$f":"IF(U$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-U1218-U1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*U1011,0)","v":826500.00000000012},{"$f":"IF(V$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-V1218-V1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*V1011,0)","v":826500.00000000012},{"$f":"IF(W$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-W1218-W1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*W1011,0)","v":826500.00000000012},{"$f":"IF(X$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-X1218-X1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*X1011,0)","v":826500.00000000012},{"$f":"IF(Y$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Y1218-Y1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Y1011,0)","v":826500.00000000012},{"$f":"IF(Z$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Z1218-Z1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Z1011,0)","v":826500.00000000012},{"$f":"IF(AA$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AA1218-AA1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AA1011,0)","v":826500.00000000012},{"$f":"IF(AB$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AB1218-AB1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AB1011,0)","v":826500.00000000012},{"$f":"IF(AC$6>=$G1238,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1238,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1238,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AC1218-AC1228)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AC1011,0)","v":826500.00000000012},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1236","v":"tonne-kilometre"},null,2024,null,"Diesel E-Fuelstonne-kilometre2024"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2029,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L1243:AC1243,$L$6:$AC$6,\">=\"&$G1243,$L$6:$AC$6,\"<\"&$G1243+Input_General!$E$22),\"Error\")","v":4132500.0000000005},{"$f":"IFERROR(SUMIFS(L1243:AC1243,$L$6:$AC$6,\">=\"&$G1243,$L$6:$AC$6,\"<\"&$G1243+Input_General!$F$22),\"Error\")","v":8265000.0000000009},null,{"$f":"IF(L$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-L1223-L1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*L1011,0)","v":0},{"$f":"IF(M$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-M1223-M1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*M1011,0)","v":0},{"$f":"IF(N$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-N1223-N1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*N1011,0)","v":0},{"$f":"IF(O$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-O1223-O1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*O1011,0)","v":0},{"$f":"IF(P$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-P1223-P1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*P1011,0)","v":0},{"$f":"IF(Q$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Q1223-Q1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Q1011,0)","v":0},{"$f":"IF(R$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-R1223-R1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*R1011,0)","v":826500.00000000012},{"$f":"IF(S$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-S1223-S1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*S1011,0)","v":826500.00000000012},{"$f":"IF(T$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-T1223-T1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*T1011,0)","v":826500.00000000012},{"$f":"IF(U$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-U1223-U1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*U1011,0)","v":826500.00000000012},{"$f":"IF(V$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-V1223-V1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*V1011,0)","v":826500.00000000012},{"$f":"IF(W$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-W1223-W1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*W1011,0)","v":826500.00000000012},{"$f":"IF(X$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-X1223-X1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*X1011,0)","v":826500.00000000012},{"$f":"IF(Y$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Y1223-Y1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Y1011,0)","v":826500.00000000012},{"$f":"IF(Z$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Z1223-Z1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Z1011,0)","v":826500.00000000012},{"$f":"IF(AA$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AA1223-AA1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AA1011,0)","v":826500.00000000012},{"$f":"IF(AB$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AB1223-AB1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AB1011,0)","v":826500.00000000012},{"$f":"IF(AC$6>=$G1243,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F1243,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G1243,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AC1223-AC1233)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AC1011,0)","v":826500.00000000012},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1236","v":"tonne-kilometre"},null,2029,null,"Diesel E-Fuelstonne-kilometre2029"]
[null,null,{"$f":"Terms!$D$7","v":"CAPEX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},64680.446428571435,71260.89285714287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},"Total CAPEX reduced by Residual Value",null,2028,null,"Diesel E-FuelsTotal CAPEX reduced by Residual Value2028"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},14969.553571428569,8389.1071428571377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},"Total Residual Value",null,2028,null,"Diesel E-FuelsTotal Residual Value2028"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1294:AC1294,$L$6:$AC$6,\">=\"&$G1294,$L$6:$AC$6,\"<\"&$G1294+Input_General!$E$22),\"Error\")","v":79650},{"$f":"IFERROR(SUMIFS(L1294:AC1294,$L$6:$AC$6,\">=\"&$G1294,$L$6:$AC$6,\"<\"&$G1294+Input_General!$F$22),\"Error\")","v":79650},null,0,0,0,0,79650,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C1008","v":"Diesel E-Fuels"},"Total original cost of vehicle at purchase",null,2027,null,"Diesel E-FuelsTotal original cost of vehicle at purchase2027"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1307:AC1307,$L$6:$AC$6,\">=\"&$G1307,$L$6:$AC$6,\"<\"&$G1307+Input_General!$E$22),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(SUMIFS(L1307:AC1307,$L$6:$AC$6,\">=\"&$G1307,$L$6:$AC$6,\"<\"&$G1307+Input_General!$F$22),\"Error\")","v":58099.999999999993},null,{"$f":"IFERROR(IF($G1307=L$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=M$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=N$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=O$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=P$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=R$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=S$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(IF($G1307=T$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=U$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=V$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=W$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=X$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C1307,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G1307,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1299","v":"CAPEX Truck without Powertrain"},null,2030,null,"Diesel E-FuelsCAPEX Truck without Powertrain2030"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},14969.553571428569,8389.1071428571377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},"Residual Value of Powertrain",null,2028,null,"Diesel E-FuelsResidual Value of Powertrain2028"]
[null,null,{"$f":"Terms!$D$7&\" & \"&Terms!$D$11&\" of \"&Terms!$E$20&\" components\"","v":"CAPEX & Residual Value of Powertrain components"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D1343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1348-1+Input_General!$E$22,$K1348:$AC1348),I1338*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":14969.553571428569},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1348-1+Input_General!$F$22,$K1348:$AC1348),I1338*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":8389.1071428571377},0,{"$f":"IF(K1348=0,IF(OR(K1348>0,L1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1348=0,IF(OR(L1348>0,M1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1348=0,IF(OR(M1348>0,N1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1348=0,IF(OR(N1348>0,O1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1348=0,IF(OR(O1348>0,P1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1348=0,IF(OR(P1348>0,Q1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011)))","v":20233.910714285714},{"$f":"IF(Q1348=0,IF(OR(Q1348>0,R1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011)))","v":18917.821428571428},{"$f":"IF(R1348=0,IF(OR(R1348>0,S1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011)))","v":17601.732142857141},{"$f":"IF(S1348=0,IF(OR(S1348>0,T1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011)))","v":16285.642857142855},{"$f":"IF(T1348=0,IF(OR(T1348>0,U1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011)))","v":14969.553571428569},{"$f":"IF(U1348=0,IF(OR(U1348>0,V1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011)))","v":13653.464285714283},{"$f":"IF(V1348=0,IF(OR(V1348>0,W1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011)))","v":12337.374999999996},{"$f":"IF(W1348=0,IF(OR(W1348>0,X1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011)))","v":11021.28571428571},{"$f":"IF(X1348=0,IF(OR(X1348>0,Y1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011)))","v":9705.1964285714239},{"$f":"IF(Y1348=0,IF(OR(Y1348>0,Z1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011)))","v":8389.1071428571377},{"$f":"IF(Z1348=0,IF(OR(Z1348>0,AA1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011)))","v":7073.0178571428514},{"$f":"IF(AA1348=0,IF(OR(AA1348>0,AB1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011)))","v":5756.9285714285652},{"$f":"IF(AB1348=0,IF(OR(AB1348>0,AC1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1348-($J1338*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1348,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011)))","v":4440.839285714279},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1342","v":"Residual Value Diesel Drivetrain"},null,2028,null,"Diesel E-FuelsResidual Value Diesel Drivetrain2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D1353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1355:AC1355,$L$6:$AC$6,\">=\"&$G1355,$L$6:$AC$6,\"<\"&$G1335+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1355:AC1355,$L$6:$AC$6,\">=\"&$G1355,$L$6:$AC$6,\"<\"&$G1335+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1355=\"x\",\"x\",\nIF(L1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(M1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1355=\"x\",\"x\",\nIF(M1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(N1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1355=\"x\",\"x\",\nIF(N1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(O1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1355=\"x\",\"x\",\nIF(O1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(P1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1355=\"x\",\"x\",\nIF(P1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Q1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1355=\"x\",\"x\",\nIF(Q1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(R1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1355=\"x\",\"x\",\nIF(R1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(S1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1355=\"x\",\"x\",\nIF(S1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(T1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1355=\"x\",\"x\",\nIF(T1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(U1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1355=\"x\",\"x\",\nIF(U1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(V1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1355=\"x\",\"x\",\nIF(V1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(W1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1355=\"x\",\"x\",\nIF(W1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(X1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1355=\"x\",\"x\",\nIF(X1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Y1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1355=\"x\",\"x\",\nIF(Y1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Z1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1355=\"x\",\"x\",\nIF(Z1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AA1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1355=\"x\",\"x\",\nIF(AA1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AB1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1355=\"x\",\"x\",\nIF(AB1355=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AC1017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1355,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2025,null,"Diesel E-FuelsCAPEX Replacement Unit Diesel Drivetrain2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D1374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1377:AC1377,$L$6:$AC$6,\">=\"&$G1377,$L$6:$AC$6,\"<\"&$G1377+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1377:AC1377,$L$6:$AC$6,\">=\"&$G1377,$L$6:$AC$6,\"<\"&$G1377+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1377=L$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=M$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=N$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=O$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=P$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=R$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=S$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=T$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=U$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=V$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=W$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=X$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G1377,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1373","v":"CAPEX E-Drive"},null,2026,null,"Diesel E-FuelsCAPEX E-Drive2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1394,Allocations!$C$21:$C$28,0),MATCH($C1394,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1394:AC1394,$L$6:$AC$6,\">=\"&$G1394,$L$6:$AC$6,\"<\"&$G1394+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1394:AC1394,$L$6:$AC$6,\">=\"&$G1394,$L$6:$AC$6,\"<\"&$G1374+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1394=\"x\",\"x\",\nIF(L1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(M1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1394=\"x\",\"x\",\nIF(M1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(N1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1394=\"x\",\"x\",\nIF(N1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(O1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1394=\"x\",\"x\",\nIF(O1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(P1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1394=\"x\",\"x\",\nIF(P1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Q1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1394=\"x\",\"x\",\nIF(Q1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(R1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1394=\"x\",\"x\",\nIF(R1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(S1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1394=\"x\",\"x\",\nIF(S1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(T1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1394=\"x\",\"x\",\nIF(T1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(U1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1394=\"x\",\"x\",\nIF(U1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(V1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1394=\"x\",\"x\",\nIF(V1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(W1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1394=\"x\",\"x\",\nIF(W1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(X1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1394=\"x\",\"x\",\nIF(X1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Y1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1394=\"x\",\"x\",\nIF(Y1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Z1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1394=\"x\",\"x\",\nIF(Z1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AA1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1394=\"x\",\"x\",\nIF(AA1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AB1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1394=\"x\",\"x\",\nIF(AB1394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AC1015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C1394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1393","v":"CAPEX Replacement Unit E-Drive"},null,2023,null,"Diesel E-FuelsCAPEX Replacement Unit E-Drive2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1425,Allocations!$C$21:$C$28,0),MATCH($C1425,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1425-1+Input_General!$E$22,$K1425:$AC1425),I1415*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1425-1+Input_General!$F$22,$K1425:$AC1425),I1415*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1425=0,IF(OR(K1425>0,L1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1425=0,IF(OR(L1425>0,M1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1425=0,IF(OR(M1425>0,N1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1425=0,IF(OR(N1425>0,O1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1425=0,IF(OR(O1425>0,P1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1425=0,IF(OR(P1425>0,Q1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1425=0,IF(OR(Q1425>0,R1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1425=0,IF(OR(R1425>0,S1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1425=0,IF(OR(S1425>0,T1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1425=0,IF(OR(T1425>0,U1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1425=0,IF(OR(U1425>0,V1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1425=0,IF(OR(V1425>0,W1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1425=0,IF(OR(W1425>0,X1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1425=0,IF(OR(X1425>0,Y1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1425=0,IF(OR(Y1425>0,Z1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1425=0,IF(OR(Z1425>0,AA1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1425=0,IF(OR(AA1425>0,AB1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1425=0,IF(OR(AB1425>0,AC1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1425-($J1415*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1425,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1424","v":"Residual Value FC Stack"},null,2023,null,"Diesel E-FuelsResidual Value FC Stack2023"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$10","v":"CAPEX Replacement Unit FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1434","v":"CAPEX Replacement Unit FC Stack"},null,0,null,"Diesel E-FuelsCAPEX Replacement Unit FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D1445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1448-1+Input_General!$E$22,$K1448:$AC1448),I1438*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1448-1+Input_General!$F$22,$K1448:$AC1448),I1438*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1448=0,IF(OR(K1448>0,L1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1448=0,IF(OR(L1448>0,M1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1448=0,IF(OR(M1448>0,N1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1448=0,IF(OR(N1448>0,O1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1448=0,IF(OR(O1448>0,P1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1448=0,IF(OR(P1448>0,Q1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1448=0,IF(OR(Q1448>0,R1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1448=0,IF(OR(R1448>0,S1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1448=0,IF(OR(S1448>0,T1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1448=0,IF(OR(T1448>0,U1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1448=0,IF(OR(U1448>0,V1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1448=0,IF(OR(V1448>0,W1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1448=0,IF(OR(W1448>0,X1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1448=0,IF(OR(X1448>0,Y1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1448=0,IF(OR(Y1448>0,Z1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1448=0,IF(OR(Z1448>0,AA1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1448=0,IF(OR(AA1448>0,AB1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1448=0,IF(OR(AB1448>0,AC1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1448-($J1438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1444","v":"Residual Value Replacement Unit FC Stack"},null,2026,null,"Diesel E-FuelsResidual Value Replacement Unit FC Stack2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1456,Allocations!$C$21:$C$28,0),MATCH($C1456,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1456:AC1456,$L$6:$AC$6,\">=\"&$G1456,$L$6:$AC$6,\"<\"&$G1456+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1456:AC1456,$L$6:$AC$6,\">=\"&$G1456,$L$6:$AC$6,\"<\"&$G1456+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1456=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D1456,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1455","v":"CAPEX Small Battery"},null,2023,null,"Diesel E-FuelsCAPEX Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D1466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1471-1+Input_General!$E$22,$K1471:$AC1471),I1461*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1471-1+Input_General!$F$22,$K1471:$AC1471),I1461*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1471=0,IF(OR(K1471>0,L1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1471=0,IF(OR(L1471>0,M1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1471=0,IF(OR(M1471>0,N1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1471=0,IF(OR(N1471>0,O1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1471=0,IF(OR(O1471>0,P1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1471=0,IF(OR(P1471>0,Q1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1471=0,IF(OR(Q1471>0,R1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1471=0,IF(OR(R1471>0,S1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1471=0,IF(OR(S1471>0,T1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1471=0,IF(OR(T1471>0,U1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1471=0,IF(OR(U1471>0,V1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1471=0,IF(OR(V1471>0,W1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1471=0,IF(OR(W1471>0,X1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1471=0,IF(OR(X1471>0,Y1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1471=0,IF(OR(Y1471>0,Z1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1471=0,IF(OR(Z1471>0,AA1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1471=0,IF(OR(AA1471>0,AB1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1471=0,IF(OR(AB1471>0,AC1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1471-($J1461*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1471,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1465","v":"Residual Value Small Battery"},null,2028,null,"Diesel E-FuelsResidual Value Small Battery2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D1476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1482:AC1482,$L$6:$AC$6,\">=\"&$G1482,$L$6:$AC$6,\"<\"&$G1462+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1482:AC1482,$L$6:$AC$6,\">=\"&$G1482,$L$6:$AC$6,\"<\"&$G1462+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1482=\"x\",\"x\",\nIF(L1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(M1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1482=\"x\",\"x\",\nIF(M1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(N1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1482=\"x\",\"x\",\nIF(N1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(O1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1482=\"x\",\"x\",\nIF(O1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(P1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1482=\"x\",\"x\",\nIF(P1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Q1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1482=\"x\",\"x\",\nIF(Q1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(R1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1482=\"x\",\"x\",\nIF(R1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(S1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1482=\"x\",\"x\",\nIF(S1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(T1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1482=\"x\",\"x\",\nIF(T1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(U1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1482=\"x\",\"x\",\nIF(U1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(V1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1482=\"x\",\"x\",\nIF(V1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(W1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1482=\"x\",\"x\",\nIF(W1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(X1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1482=\"x\",\"x\",\nIF(X1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Y1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1482=\"x\",\"x\",\nIF(Y1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Z1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1482=\"x\",\"x\",\nIF(Z1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AA1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1482=\"x\",\"x\",\nIF(AA1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AB1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1482=\"x\",\"x\",\nIF(AB1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AC1021>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1475","v":"CAPEX Replacement Unit Small Battery"},null,2029,null,"Diesel E-FuelsCAPEX Replacement Unit Small Battery2029"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D1497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1504:AC1504,$L$6:$AC$6,\">=\"&$G1504,$L$6:$AC$6,\"<\"&$G1504+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1504:AC1504,$L$6:$AC$6,\">=\"&$G1504,$L$6:$AC$6,\"<\"&$G1504+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1504=L$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=M$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=N$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=O$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=P$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=R$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=S$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=T$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=U$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=V$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=W$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=X$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G1504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1496","v":"CAPEX H2 Tank 350 bar"},null,2030,null,"Diesel E-FuelsCAPEX H2 Tank 350 bar2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D1538","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1539:AC1539,$L$6:$AC$6,\">=\"&$G1539,$L$6:$AC$6,\"<\"&$G1539+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1539:AC1539,$L$6:$AC$6,\">=\"&$G1539,$L$6:$AC$6,\"<\"&$G1539+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1539=L$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=M$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=N$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=O$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=P$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=R$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=S$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=T$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=U$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=V$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=W$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=X$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G1539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1537","v":"CAPEX H2 Tank 700 bar"},null,2024,null,"Diesel E-FuelsCAPEX H2 Tank 700 bar2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D1558","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1562:AC1562,$L$6:$AC$6,\">=\"&$G1562,$L$6:$AC$6,\"<\"&$G1542+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1562:AC1562,$L$6:$AC$6,\">=\"&$G1562,$L$6:$AC$6,\"<\"&$G1542+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1562=\"x\",\"x\",IF(L1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(M1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1562=\"x\",\"x\",IF(M1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(N1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1562=\"x\",\"x\",IF(N1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(O1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1562=\"x\",\"x\",IF(O1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(P1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1562=\"x\",\"x\",IF(P1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(Q1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1562=\"x\",\"x\",IF(Q1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(R1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1562=\"x\",\"x\",IF(R1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(S1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1562=\"x\",\"x\",IF(S1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(T1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1562=\"x\",\"x\",IF(T1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(U1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1562=\"x\",\"x\",IF(U1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(V1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1562=\"x\",\"x\",IF(V1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(W1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1562=\"x\",\"x\",IF(W1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(X1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1562=\"x\",\"x\",IF(X1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(Y1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1562=\"x\",\"x\",IF(Y1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(Z1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1562=\"x\",\"x\",IF(Z1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(AA1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1562=\"x\",\"x\",IF(AA1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(AB1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1562=\"x\",\"x\",IF(AB1562=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D1562*IF(AC1019>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1557","v":"CAPEX Replacement Unit H2 Tank 700 bar"},null,2027,null,"Diesel E-FuelsCAPEX Replacement Unit H2 Tank 700 bar2027"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1568,Allocations!$C$21:$C$28,0),MATCH($C1568,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1568-1+Input_General!$E$22,$K1568:$AC1568),I1558*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1568-1+Input_General!$F$22,$K1568:$AC1568),I1558*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1568=0,IF(OR(K1568>0,L1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1568=0,IF(OR(L1568>0,M1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1568=0,IF(OR(M1568>0,N1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1568=0,IF(OR(N1568>0,O1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1568=0,IF(OR(O1568>0,P1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1568=0,IF(OR(P1568>0,Q1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1568=0,IF(OR(Q1568>0,R1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1568=0,IF(OR(R1568>0,S1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1568=0,IF(OR(S1568>0,T1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1568=0,IF(OR(T1568>0,U1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1568=0,IF(OR(U1568>0,V1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1568=0,IF(OR(V1568>0,W1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1568=0,IF(OR(W1568>0,X1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1568=0,IF(OR(X1568>0,Y1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1568=0,IF(OR(Y1568>0,Z1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1568=0,IF(OR(Z1568>0,AA1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1568=0,IF(OR(AA1568>0,AB1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1568=0,IF(OR(AB1568>0,AC1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1568-($J1558*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1568,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1567","v":"Residual Value Replacement Unit H2 Tank 700 bar"},null,2023,null,"Diesel E-FuelsResidual Value Replacement Unit H2 Tank 700 bar2023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D1579","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1581:AC1581,$L$6:$AC$6,\">=\"&$G1581,$L$6:$AC$6,\"<\"&$G1581+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1581:AC1581,$L$6:$AC$6,\">=\"&$G1581,$L$6:$AC$6,\"<\"&$G1581+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1581=L$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=M$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=N$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=O$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=P$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=R$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=S$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=T$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=U$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=V$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=W$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=X$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G1581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1578","v":"CAPEX H2 Tank LH2"},null,2025,null,"Diesel E-FuelsCAPEX H2 Tank LH22025"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D1589","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1590-1+Input_General!$E$22,$K1590:$AC1590),I1580*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1590-1+Input_General!$F$22,$K1590:$AC1590),I1580*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1590=0,IF(OR(K1590>0,L1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1590=0,IF(OR(L1590>0,M1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1590=0,IF(OR(M1590>0,N1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1590=0,IF(OR(N1590>0,O1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1590=0,IF(OR(O1590>0,P1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1590=0,IF(OR(P1590>0,Q1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1590=0,IF(OR(Q1590>0,R1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1590=0,IF(OR(R1590>0,S1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1590=0,IF(OR(S1590>0,T1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1590=0,IF(OR(T1590>0,U1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1590=0,IF(OR(U1590>0,V1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1590=0,IF(OR(V1590>0,W1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1590=0,IF(OR(W1590>0,X1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1590=0,IF(OR(X1590>0,Y1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1590=0,IF(OR(Y1590>0,Z1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1590=0,IF(OR(Z1590>0,AA1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1590=0,IF(OR(AA1590>0,AB1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1590=0,IF(OR(AB1590>0,AC1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1590-($J1580*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1590,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1588","v":"Residual Value H2 Tank LH2"},null,2024,null,"Diesel E-FuelsResidual Value H2 Tank LH22024"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D1599","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1604:AC1604,$L$6:$AC$6,\">=\"&$G1604,$L$6:$AC$6,\"<\"&$G1584+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1604:AC1604,$L$6:$AC$6,\">=\"&$G1604,$L$6:$AC$6,\"<\"&$G1584+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1604=\"x\",\"x\",IF(L1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(M1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1604=\"x\",\"x\",IF(M1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(N1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1604=\"x\",\"x\",IF(N1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(O1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1604=\"x\",\"x\",IF(O1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(P1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1604=\"x\",\"x\",IF(P1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(Q1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1604=\"x\",\"x\",IF(Q1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(R1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1604=\"x\",\"x\",IF(R1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(S1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1604=\"x\",\"x\",IF(S1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(T1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1604=\"x\",\"x\",IF(T1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(U1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1604=\"x\",\"x\",IF(U1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(V1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1604=\"x\",\"x\",IF(V1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(W1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1604=\"x\",\"x\",IF(W1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(X1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1604=\"x\",\"x\",IF(X1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(Y1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1604=\"x\",\"x\",IF(Y1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(Z1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1604=\"x\",\"x\",IF(Z1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(AA1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1604=\"x\",\"x\",IF(AA1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(AB1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1604=\"x\",\"x\",IF(AB1604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1604*IF(AC1020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2028,null,"Diesel E-FuelsCAPEX Replacement Unit H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D1609","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1616-1+Input_General!$E$22,$K1616:$AC1616),I1606*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1616-1+Input_General!$F$22,$K1616:$AC1616),I1606*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1616=0,IF(OR(K1616>0,L1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1616=0,IF(OR(L1616>0,M1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1616=0,IF(OR(M1616>0,N1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1616=0,IF(OR(N1616>0,O1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1616=0,IF(OR(O1616>0,P1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1616=0,IF(OR(P1616>0,Q1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1616=0,IF(OR(Q1616>0,R1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1616=0,IF(OR(R1616>0,S1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1616=0,IF(OR(S1616>0,T1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1616=0,IF(OR(T1616>0,U1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1616=0,IF(OR(U1616>0,V1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1616=0,IF(OR(V1616>0,W1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1616=0,IF(OR(W1616>0,X1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1616=0,IF(OR(X1616>0,Y1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1616=0,IF(OR(Y1616>0,Z1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1616=0,IF(OR(Z1616>0,AA1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1616=0,IF(OR(AA1616>0,AB1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1616=0,IF(OR(AB1616>0,AC1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1616-($J1606*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1616,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1608","v":"Residual Value Replacement Unit H2 Tank LH2"},null,2030,null,"Diesel E-FuelsResidual Value Replacement Unit H2 Tank LH22030"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"&Terms!$E$15","v":"CAPEX Replacement Unit Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1639","v":"CAPEX Replacement Unit Large Battery"},null,0,null,"Diesel E-FuelsCAPEX Replacement Unit Large Battery0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D1650","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1651-1+Input_General!$E$22,$K1651:$AC1651),I1641*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1651-1+Input_General!$F$22,$K1651:$AC1651),I1641*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1651=0,IF(OR(K1651>0,L1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1651=0,IF(OR(L1651>0,M1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1651=0,IF(OR(M1651>0,N1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1651=0,IF(OR(N1651>0,O1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1651=0,IF(OR(O1651>0,P1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1651=0,IF(OR(P1651>0,Q1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1651=0,IF(OR(Q1651>0,R1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1651=0,IF(OR(R1651>0,S1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1651=0,IF(OR(S1651>0,T1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1651=0,IF(OR(T1651>0,U1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1651=0,IF(OR(U1651>0,V1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1651=0,IF(OR(V1651>0,W1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1651=0,IF(OR(W1651>0,X1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1651=0,IF(OR(X1651>0,Y1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1651=0,IF(OR(Y1651>0,Z1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1651=0,IF(OR(Z1651>0,AA1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1651=0,IF(OR(AA1651>0,AB1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1651=0,IF(OR(AB1651>0,AC1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1651-($J1641*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1651,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1649","v":"Residual Value Replacement Unit Large Battery"},null,2024,null,"Diesel E-FuelsResidual Value Replacement Unit Large Battery2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D1661","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1662:AC1662,$L$6:$AC$6,\">=\"&$G1662,$L$6:$AC$6,\"<\"&$G1662+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1662:AC1662,$L$6:$AC$6,\">=\"&$G1662,$L$6:$AC$6,\"<\"&$G1662+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1662=L$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=M$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=N$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=O$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=P$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=R$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=S$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=T$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=U$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=V$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=W$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=X$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G1662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1660","v":"CAPEX Catenary Equipment"},null,2024,null,"Diesel E-FuelsCAPEX Catenary Equipment2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D1671","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1673-1+Input_General!$E$22,$K1673:$AC1673),I1663*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1673-1+Input_General!$F$22,$K1673:$AC1673),I1663*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1673=0,IF(OR(K1673>0,L1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1673=0,IF(OR(L1673>0,M1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1673=0,IF(OR(M1673>0,N1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1673=0,IF(OR(N1673>0,O1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1673=0,IF(OR(O1673>0,P1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1673=0,IF(OR(P1673>0,Q1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1673=0,IF(OR(Q1673>0,R1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1673=0,IF(OR(R1673>0,S1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1673=0,IF(OR(S1673>0,T1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1673=0,IF(OR(T1673>0,U1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1673=0,IF(OR(U1673>0,V1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1673=0,IF(OR(V1673>0,W1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1673=0,IF(OR(W1673>0,X1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1673=0,IF(OR(X1673>0,Y1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1673=0,IF(OR(Y1673>0,Z1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1673=0,IF(OR(Z1673>0,AA1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1673=0,IF(OR(AA1673>0,AB1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1673=0,IF(OR(AB1673>0,AC1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1673-($J1663*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1673,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1670","v":"Residual Value Catenary Equipment"},null,2025,null,"Diesel E-FuelsResidual Value Catenary Equipment2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1681,Allocations!$C$21:$C$28,0),MATCH($C1681,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1681:AC1681,$L$6:$AC$6,\">=\"&$G1681,$L$6:$AC$6,\"<\"&$G1681+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1681:AC1681,$L$6:$AC$6,\">=\"&$G1681,$L$6:$AC$6,\"<\"&$G1661+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1681=\"x\",\"x\",IF(L1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(M1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1681=\"x\",\"x\",IF(M1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(N1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1681=\"x\",\"x\",IF(N1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(O1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1681=\"x\",\"x\",IF(O1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(P1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1681=\"x\",\"x\",IF(P1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(Q1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1681=\"x\",\"x\",IF(Q1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(R1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1681=\"x\",\"x\",IF(R1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(S1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1681=\"x\",\"x\",IF(S1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(T1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1681=\"x\",\"x\",IF(T1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(U1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1681=\"x\",\"x\",IF(U1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(V1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1681=\"x\",\"x\",IF(V1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(W1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1681=\"x\",\"x\",IF(W1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(X1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1681=\"x\",\"x\",IF(X1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(Y1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1681=\"x\",\"x\",IF(Y1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(Z1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1681=\"x\",\"x\",IF(Z1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(AA1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1681=\"x\",\"x\",IF(AA1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(AB1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1681=\"x\",\"x\",IF(AB1681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D1681*IF(AC1015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1680","v":"CAPEX Replacement Unit Catenary Equipment"},null,2023,null,"Diesel E-FuelsCAPEX Replacement Unit Catenary Equipment2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D1691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1695-1+Input_General!$E$22,$K1695:$AC1695),I1685*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1695-1+Input_General!$F$22,$K1695:$AC1695),I1685*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1695=0,IF(OR(K1695>0,L1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1695=0,IF(OR(L1695>0,M1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1695=0,IF(OR(M1695>0,N1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1695=0,IF(OR(N1695>0,O1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1695=0,IF(OR(O1695>0,P1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1695=0,IF(OR(P1695>0,Q1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1695=0,IF(OR(Q1695>0,R1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1695=0,IF(OR(R1695>0,S1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1695=0,IF(OR(S1695>0,T1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1695=0,IF(OR(T1695>0,U1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1695=0,IF(OR(U1695>0,V1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1695=0,IF(OR(V1695>0,W1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1695=0,IF(OR(W1695>0,X1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1695=0,IF(OR(X1695>0,Y1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1695=0,IF(OR(Y1695>0,Z1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1695=0,IF(OR(Z1695>0,AA1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1695=0,IF(OR(AA1695>0,AB1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1695=0,IF(OR(AB1695>0,AC1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1695-($J1685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C1695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2027,null,"Diesel E-FuelsResidual Value Replacement Unit Catenary Equipment2027"]
[null,null,{"$f":"Terms!$E$17","v":"Infrastructure"},{"$f":"INDEX('Cockpit Details'!$H$25:$H$31,MATCH(F1704,'Cockpit Details'!$F$25:$F$31,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1704:AC1704,$L$6:$AC$6,\">=\"&$G1704,$L$6:$AC$6,\"<\"&$G1704+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1704:AC1704,$L$6:$AC$6,\">=\"&$G1704,$L$6:$AC$6,\"<\"&$G1704+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1704=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C700","v":"CAPEX Infrastructure"},null,2026,null,"Diesel E-FuelsCAPEX Infrastructure2026"]
[null,null,{"$f":"C1713","v":"Total Opex"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},478216.30335617939,913826.851302539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},"Total Opex",null,2026,null,"Diesel E-FuelsTotal Opex2026"]
[null,null,{"$f":"C1733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1739:AC1739,$L$6:$AC$6,\">=\"&$G1739,$L$6:$AC$6,\"<\"&$G1739+Input_General!$E$22),\"Error\")","v":170705.88000000003},{"$f":"IFERROR(SUMIFS(L1739:AC1739,$L$6:$AC$6,\">=\"&$G1739,$L$6:$AC$6,\"<\"&$G1739+Input_General!$F$22),\"Error\")","v":328766.88000000006},null,{"$f":"IF(L$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(N$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(O$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(P$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(Q$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":40042.12000000001},{"$f":"IF(R$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":35827.160000000003},{"$f":"IF(S$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":31612.2},{"$f":"IF(T$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":31612.2},{"$f":"IF(U$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":31612.2},{"$f":"IF(V$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":31612.2},{"$f":"IF(W$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":31612.2},{"$f":"IF(X$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":31612.2},{"$f":"IF(Y$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":31612.2},{"$f":"IF(Z$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":31612.2},{"$f":"IF(AA$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":31612.2},{"$f":"IF(AB$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":31612.2},{"$f":"IF(AC$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC1011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G1739,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":31612.2},null,{"$f":"C1008","v":"Diesel E-Fuels"},"Energy/Fuel Cost w/o tax/surcharges",null,2028,null,"Diesel E-FuelsEnergy/Fuel Cost w/o tax/surcharges2028"]
[null,null,{"$f":"Terms!$F$8","v":"Energy/Fuel tax&surcharges"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1743","v":"Energy/Fuel tax&surcharges"},null,0,null,"Diesel E-FuelsEnergy/Fuel tax&surcharges0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1762","v":0},null,0,null,"Diesel E-Fuels00"]
[null,null,"Truck Taxation Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1765","v":"Truck Taxation Total"},null,0,null,"Diesel E-FuelsTruck Taxation Total0"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1781:AC1781,$L$6:$AC$6,\">=\"&$G1781,$L$6:$AC$6,\"<\"&$G1781+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1781:AC1781,$L$6:$AC$6,\">=\"&$G1781,$L$6:$AC$6,\"<\"&$G1781+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*L1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*M1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*N1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*O1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*P1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*Q1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*R1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*S1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*T1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*U1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*V1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*W1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*X1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*Y1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*Z1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*AA1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*AB1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*AC1295","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1775","v":"Registration Fee"},null,2028,null,"Diesel E-FuelsRegistration Fee2028"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},59389.5,118779,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1795","v":"Maintenance & Insurance"},null,2027,null,"Diesel E-FuelsMaintenance & Insurance2027"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1807:AC1807,$L$6:$AC$6,\">=\"&$G1807,$L$6:$AC$6,\"<\"&$G1807+Input_General!$E$22),\"Error\")","v":57000},{"$f":"IFERROR(SUMIFS(L1807:AC1807,$L$6:$AC$6,\">=\"&$G1807,$L$6:$AC$6,\"<\"&$G1807+Input_General!$F$22),\"Error\")","v":114000},null,{"$f":"IF(L$6>=$G1807,L1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G1807,M1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(N$6>=$G1807,N1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(O$6>=$G1807,O1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(P$6>=$G1807,P1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(Q$6>=$G1807,Q1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(R$6>=$G1807,R1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(S$6>=$G1807,S1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(T$6>=$G1807,T1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(U$6>=$G1807,U1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(V$6>=$G1807,V1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(W$6>=$G1807,W1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(X$6>=$G1807,X1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(Y$6>=$G1807,Y1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(Z$6>=$G1807,Z1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(AA$6>=$G1807,AA1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(AB$6>=$G1807,AB1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},{"$f":"IF(AC$6>=$G1807,AC1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":11400},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1805","v":"Truck Maintenance Cost"},null,2024,null,"Diesel E-FuelsTruck Maintenance Cost2024"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1818:AC1818,$L$6:$AC$6,\">=\"&$G1818,$L$6:$AC$6,\"<\"&$G1818+Input_General!$E$22),\"Error\")","v":2389.5},{"$f":"IFERROR(SUMIFS(L1818:AC1818,$L$6:$AC$6,\">=\"&$G1818,$L$6:$AC$6,\"<\"&$G1818+Input_General!$F$22),\"Error\")","v":4779},null,{"$f":"IF(L$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},{"$f":"IF(O$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},{"$f":"IF(P$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},{"$f":"IF(Q$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},{"$f":"IF(R$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},{"$f":"IF(S$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},{"$f":"IF(T$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},{"$f":"IF(U$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},{"$f":"IF(V$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},{"$f":"IF(W$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},{"$f":"IF(X$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},{"$f":"IF(Y$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},{"$f":"IF(Z$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},{"$f":"IF(AA$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},{"$f":"IF(AB$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},{"$f":"IF(AC$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":477.90000000000003},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1815","v":"Insurance Cost"},null,2025,null,"Diesel E-FuelsInsurance Cost2025"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1829:AC1829,$L$6:$AC$6,\">=\"&$G1829,$L$6:$AC$6,\"<\"&$G1829+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1829:AC1829,$L$6:$AC$6,\">=\"&$G1829,$L$6:$AC$6,\"<\"&$G1829+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K1829=0,IF($G1829=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),K1829)","v":0},{"$f":"IF(L1829=0,IF($G1829=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),L1829)","v":0},{"$f":"IF(M1829=0,IF($G1829=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),M1829)","v":0},{"$f":"IF(N1829=0,IF($G1829=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),N1829)","v":0},{"$f":"IF(O1829=0,IF($G1829=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),O1829)","v":0},{"$f":"IF(P1829=0,IF($G1829=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),P1829)","v":0},{"$f":"IF(Q1829=0,IF($G1829=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),Q1829)","v":0},{"$f":"IF(R1829=0,IF($G1829=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),R1829)","v":0},{"$f":"IF(S1829=0,IF($G1829=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),S1829)","v":0},{"$f":"IF(T1829=0,IF($G1829=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),T1829)","v":0},{"$f":"IF(U1829=0,IF($G1829=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),U1829)","v":0},{"$f":"IF(V1829=0,IF($G1829=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),V1829)","v":0},{"$f":"IF(W1829=0,IF($G1829=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),W1829)","v":0},{"$f":"IF(X1829=0,IF($G1829=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),X1829)","v":0},{"$f":"IF(Y1829=0,IF($G1829=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),Y1829)","v":0},{"$f":"IF(Z1829=0,IF($G1829=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),Z1829)","v":0},{"$f":"IF(AA1829=0,IF($G1829=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),AA1829)","v":0},{"$f":"IF(AB1829=0,IF($G1829=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),AB1829)","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1825","v":"Infrastructure Maintenance Cost"},null,2026,null,"Diesel E-FuelsInfrastructure Maintenance Cost2026"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17","v":"Well to Wheel CO2 Emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1849","v":"Well to Wheel CO2 Emissions"},null,0,null,"Diesel E-FuelsWell to Wheel CO2 Emissions0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D1860","v":1},null,{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L1864:AC1864,$L$6:$AC$6,\">=\"&$G1864,$L$6:$AC$6,\"<\"&$G1864+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1864:AC1864,$L$6:$AC$6,\">=\"&$G1864,$L$6:$AC$6,\"<\"&$G1864+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D1864=0,0,IF(L1031+L1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L1031+L1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(M1031+M1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M1031+M1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(N1031+N1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N1031+N1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(O1031+O1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O1031+O1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(P1031+P1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P1031+P1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(Q1031+Q1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q1031+Q1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(R1031+R1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R1031+R1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(S1031+S1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S1031+S1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(T1031+T1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T1031+T1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(U1031+U1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U1031+U1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(V1031+V1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V1031+V1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(W1031+W1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W1031+W1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(X1031+X1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X1031+X1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(Y1031+Y1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y1031+Y1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(Z1031+Z1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z1031+Z1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(AA1031+AA1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA1031+AA1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(AB1031+AB1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB1031+AB1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(AC1031+AC1041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC1031+AC1041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2027,null,"Diesel E-Fuels2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D1870","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L1872:AC1872,$L$6:$AC$6,\">=\"&$G1872,$L$6:$AC$6,\"<\"&$G1872+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1872:AC1872,$L$6:$AC$6,\">=\"&$G1872,$L$6:$AC$6,\"<\"&$G1872+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D1872=0,0,IF(L1049+L1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L1049+L1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(M1049+M1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M1049+M1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(N1049+N1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N1049+N1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(O1049+O1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O1049+O1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(P1049+P1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P1049+P1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(Q1049+Q1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q1049+Q1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(R1049+R1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R1049+R1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(S1049+S1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S1049+S1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(T1049+T1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T1049+T1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(U1049+U1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U1049+U1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(V1049+V1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V1049+V1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(W1049+W1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W1049+W1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(X1049+X1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X1049+X1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(Y1049+Y1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y1049+Y1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(Z1049+Z1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z1049+Z1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(AA1049+AA1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA1049+AA1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(AB1049+AB1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB1049+AB1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(AC1049+AC1059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC1049+AC1059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2025,null,"Diesel E-Fuels2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D1880","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L1886:AC1886,$L$6:$AC$6,\">=\"&$G1886,$L$6:$AC$6,\"<\"&$G1886+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1886:AC1886,$L$6:$AC$6,\">=\"&$G1886,$L$6:$AC$6,\"<\"&$G1886+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D1886=0,0,IF(L1073+L1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L1073+L1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(M1073+M1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M1073+M1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(N1073+N1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N1073+N1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(O1073+O1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O1073+O1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(P1073+P1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P1073+P1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(Q1073+Q1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q1073+Q1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(R1073+R1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R1073+R1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(S1073+S1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S1073+S1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(T1073+T1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T1073+T1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(U1073+U1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U1073+U1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(V1073+V1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V1073+V1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(W1073+W1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W1073+W1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(X1073+X1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X1073+X1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(Y1073+Y1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y1073+Y1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(Z1073+Z1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z1073+Z1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(AA1073+AA1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA1073+AA1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(AB1073+AB1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB1073+AB1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(AC1073+AC1083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F1886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC1073+AC1083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":95000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":190000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":285000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":380000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":475000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":570000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":665000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":760000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":855000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":950000},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2026,null,"FCEV 350 bar2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D2037","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2025,null,null,null,0,{"$f":"IF(K2039>0,K2039,IF(L2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L2039>0,L2039,IF(M2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M2039>0,M2039,IF(N2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N2039>0,N2039,IF(O2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O2039>0,O2039,IF(P2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P2039>0,P2039,IF(Q2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q2039>0,Q2039,IF(R2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R2039>0,R2039,IF(S2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S2039>0,S2039,IF(T2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T2039>0,T2039,IF(U2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U2039>0,U2039,IF(V2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V2039>0,V2039,IF(W2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W2039>0,W2039,IF(X2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X2039>0,X2039,IF(Y2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y2039>0,Y2039,IF(Z2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z2039>0,Z2039,IF(AA2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA2039>0,AA2039,IF(AB2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB2039>0,AB2039,IF(AC2017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2039,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2025,null,"FCEV 350 bar2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D2047","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2025,null,"FCEV 350 bar2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D2057","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2027,null,null,null,0,{"$f":"IF(K2061>0,K2061,IF(L2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L2061>0,L2061,IF(M2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M2061>0,M2061,IF(N2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N2061>0,N2061,IF(O2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O2061>0,O2061,IF(P2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P2061>0,P2061,IF(Q2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q2061>0,Q2061,IF(R2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R2061>0,R2061,IF(S2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S2061>0,S2061,IF(T2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T2061>0,T2061,IF(U2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U2061>0,U2061,IF(V2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V2061>0,V2061,IF(W2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W2061>0,W2061,IF(X2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X2061>0,X2061,IF(Y2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y2061>0,Y2061,IF(Z2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z2061>0,Z2061,IF(AA2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA2061>0,AA2061,IF(AB2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB2061>0,AB2061,IF(AC2019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2027,null,"FCEV 350 bar2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D2067","v":1},null,{"$f":"C2008","v":"FCEV 350 bar"},2024,null,null,null,0,{"$f":"IF($D2068=0,0,IF(L$6>=$G2068,IF(L2436=0,$G2068,0),0))","v":0},2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2024,null,"FCEV 350 bar2024"]
[null,null,{"$f":"\"Year of original \"&C2087","v":"Year of original Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D2097","v":1},null,{"$f":"C2008","v":"FCEV 350 bar"},2029,null,null,null,0,{"$f":"IF(K2103>0,K2103,IF(L2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L2103>0,L2103,IF(M2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M2103>0,M2103,IF(N2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N2103>0,N2103,IF(O2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O2103>0,O2103,IF(P2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P2103>0,P2103,IF(Q2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q2103>0,Q2103,IF(R2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R2103>0,R2103,IF(S2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S2103>0,S2103,IF(T2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T2103>0,T2103,IF(U2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U2103>0,U2103,IF(V2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V2103>0,V2103,IF(W2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W2103>0,W2103,IF(X2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X2103>0,X2103,IF(Y2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y2103>0,Y2103,IF(Z2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z2103>0,Z2103,IF(AA2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA2103>0,AA2103,IF(AB2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB2103>0,AB2103,IF(AC2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2029,null,"FCEV 350 bar2029"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D2137","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2026,null,null,null,0,{"$f":"IF(K2140>0,K2140,IF(L2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L2140>0,L2140,IF(M2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M2140>0,M2140,IF(N2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N2140>0,N2140,IF(O2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O2140>0,O2140,IF(P2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P2140>0,P2140,IF(Q2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q2140>0,Q2140,IF(R2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R2140>0,R2140,IF(S2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S2140>0,S2140,IF(T2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T2140>0,T2140,IF(U2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U2140>0,U2140,IF(V2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V2140>0,V2140,IF(W2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W2140>0,W2140,IF(X2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X2140>0,X2140,IF(Y2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y2140>0,Y2140,IF(Z2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z2140>0,Z2140,IF(AA2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA2140>0,AA2140,IF(AB2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB2140>0,AB2140,IF(AC2018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2026,null,"FCEV 350 bar2026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F2147,Allocations!$C$21:$C$28,0),MATCH(C2147,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2023,null,null,null,0,{"$f":"IF($D2147=0,0,IF(L$6>=$G2147,IF(L2157=0,$G2147,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2023,null,"FCEV 350 bar2023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D2157","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2029,null,null,null,0,{"$f":"IF(K2163>0,K2163,IF(L2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L2163>0,L2163,IF(M2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M2163>0,M2163,IF(N2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N2163>0,N2163,IF(O2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O2163>0,O2163,IF(P2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P2163>0,P2163,IF(Q2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q2163>0,Q2163,IF(R2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R2163>0,R2163,IF(S2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S2163>0,S2163,IF(T2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T2163>0,T2163,IF(U2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U2163>0,U2163,IF(V2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V2163>0,V2163,IF(W2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W2163>0,W2163,IF(X2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X2163>0,X2163,IF(Y2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y2163>0,Y2163,IF(Z2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z2163>0,Z2163,IF(AA2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA2163>0,AA2163,IF(AB2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB2163>0,AB2163,IF(AC2021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C2163,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2029,null,"FCEV 350 bar2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D2167","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2029,null,"FCEV 350 bar2029"]
[null,null,{"$f":"\"Year of original \"&C2187","v":"Year of original Catenary Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F2217,Allocations!$C$21:$C$28,0),MATCH(C2217,Allocations!$C$21:$P$21,0))","v":1},null,{"$f":"C2008","v":"FCEV 350 bar"},2023,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D2217=0,0,IF(L$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L2097=0,L2087,L2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(M$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M2097=0,M2087,M2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(N$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N2097=0,N2087,N2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(O$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O2097=0,O2087,O2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(P$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P2097=0,P2087,P2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(Q$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q2097=0,Q2087,Q2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(R$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R2097=0,R2087,R2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(S$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S2097=0,S2087,S2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(T$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T2097=0,T2087,T2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(U$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U2097=0,U2087,U2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(V$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V2097=0,V2087,V2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(W$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W2097=0,W2087,W2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(X$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X2097=0,X2087,X2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(Y$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y2097=0,Y2087,Y2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(Z$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z2097=0,Z2087,Z2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(AA$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA2097=0,AA2087,AA2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(AB$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB2097=0,AB2087,AB2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D2217=0,0,IF(AC$6>=$G2217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC2097=0,AC2087,AC2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2023,null,"FCEV 350 bar2023"]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L2240:AC2240,$L$6:$AC$6,\">=\"&$G2240,$L$6:$AC$6,\"<\"&$G2240+Input_General!$E$22),\"Error\")","v":4421878.102673714},{"$f":"IFERROR(SUMIFS(L2240:AC2240,$L$6:$AC$6,\">=\"&$G2240,$L$6:$AC$6,\"<\"&$G2240+Input_General!$F$22),\"Error\")","v":8843756.20534743},null,{"$f":"IF(L$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-L2220-L2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*L2011,0)","v":0},{"$f":"IF(M$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-M2220-M2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*M2011,0)","v":0},{"$f":"IF(N$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-N2220-N2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*N2011,0)","v":0},{"$f":"IF(O$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-O2220-O2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*O2011,0)","v":884375.62053474283},{"$f":"IF(P$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-P2220-P2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*P2011,0)","v":884375.62053474283},{"$f":"IF(Q$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Q2220-Q2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Q2011,0)","v":884375.62053474283},{"$f":"IF(R$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-R2220-R2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*R2011,0)","v":884375.62053474283},{"$f":"IF(S$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-S2220-S2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*S2011,0)","v":884375.62053474283},{"$f":"IF(T$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-T2220-T2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*T2011,0)","v":884375.62053474283},{"$f":"IF(U$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-U2220-U2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*U2011,0)","v":884375.62053474283},{"$f":"IF(V$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-V2220-V2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*V2011,0)","v":884375.62053474283},{"$f":"IF(W$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-W2220-W2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*W2011,0)","v":884375.62053474283},{"$f":"IF(X$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-X2220-X2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*X2011,0)","v":884375.62053474283},{"$f":"IF(Y$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Y2220-Y2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Y2011,0)","v":884375.62053474283},{"$f":"IF(Z$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Z2220-Z2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Z2011,0)","v":884375.62053474283},{"$f":"IF(AA$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AA2220-AA2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AA2011,0)","v":884375.62053474283},{"$f":"IF(AB$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AB2220-AB2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AB2011,0)","v":884375.62053474283},{"$f":"IF(AC$6>=$G2240,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F2240,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G2240,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AC2220-AC2230)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AC2011,0)","v":884375.62053474283},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2236","v":"tonne-kilometre"},null,2026,null,"FCEV 350 bartonne-kilometre2026"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},384463.1932135527,705280.78324921196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},"TCO",null,2028,null,"FCEV 350 barTCO2028"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},109749.45587506043,161398.9117501209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},"Total CAPEX reduced by Residual Value",null,2026,null,"FCEV 350 barTotal CAPEX reduced by Residual Value2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},65295.531622460112,35684.916214124569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},"Total Residual Value",null,2029,null,"FCEV 350 barTotal Residual Value2029"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2300:AC2300,$L$6:$AC$6,\">=\"&$G2300,$L$6:$AC$6,\"<\"&$G2300+Input_General!$E$22),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(SUMIFS(L2300:AC2300,$L$6:$AC$6,\">=\"&$G2300,$L$6:$AC$6,\"<\"&$G2300+Input_General!$F$22),\"Error\")","v":58099.999999999993},null,{"$f":"IFERROR(IF($G2300=L$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(IF($G2300=M$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=N$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=O$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=P$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=R$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=S$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=T$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=U$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=V$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=W$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=X$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C2300,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G2300,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2299","v":"CAPEX Truck without Powertrain"},null,2023,null,"FCEV 350 barCAPEX Truck without Powertrain2023"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$20","v":"CAPEX Powertrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C309","v":"CAPEX Powertrain"},null,0,null,"FCEV 350 barCAPEX Powertrain0"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},118500.75602897158,64998.916001646823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},"Residual Value of Powertrain",null,2025,null,"FCEV 350 barResidual Value of Powertrain2025"]
[null,null,{"$f":"Terms!$D$7&\" & \"&Terms!$D$11&\" of \"&Terms!$E$20&\" components\"","v":"CAPEX & Residual Value of Powertrain components"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$8","v":"Residual Value Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2342","v":"Residual Value Diesel Drivetrain"},null,0,null,"FCEV 350 barResidual Value Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D2363","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2364-1+Input_General!$E$22,$K2364:$AC2364),I2354*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2364-1+Input_General!$F$22,$K2364:$AC2364),I2354*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K2364=0,IF(OR(K2364>0,L2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2364=0,IF(OR(L2364>0,M2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2364=0,IF(OR(M2364>0,N2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2364=0,IF(OR(N2364>0,O2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2364=0,IF(OR(O2364>0,P2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2364=0,IF(OR(P2364>0,Q2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2364=0,IF(OR(Q2364>0,R2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2364=0,IF(OR(R2364>0,S2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011)))","v":0},{"$f":"IF(S2364=0,IF(OR(S2364>0,T2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011)))","v":0},{"$f":"IF(T2364=0,IF(OR(T2364>0,U2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011)))","v":0},{"$f":"IF(U2364=0,IF(OR(U2364>0,V2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011)))","v":0},{"$f":"IF(V2364=0,IF(OR(V2364>0,W2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011)))","v":0},{"$f":"IF(W2364=0,IF(OR(W2364>0,X2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011)))","v":0},{"$f":"IF(X2364=0,IF(OR(X2364>0,Y2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011)))","v":0},{"$f":"IF(Y2364=0,IF(OR(Y2364>0,Z2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011)))","v":0},{"$f":"IF(Z2364=0,IF(OR(Z2364>0,AA2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011)))","v":0},{"$f":"IF(AA2364=0,IF(OR(AA2364>0,AB2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011)))","v":0},{"$f":"IF(AB2364=0,IF(OR(AB2364>0,AC2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2364-($J2354*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2364,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2024,null,"FCEV 350 barResidual Value Replacement Unit Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$9","v":"CAPEX E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2373","v":"CAPEX E-Drive"},null,0,null,"FCEV 350 barCAPEX E-Drive0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D2384","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2386-1+Input_General!$E$22,$K2386:$AC2386),I2376*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":23445.089540816331},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2386-1+Input_General!$F$22,$K2386:$AC2386),I2376*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":13138.893367346947},0,{"$f":"IF(K2386=0,IF(OR(K2386>0,L2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2386=0,IF(OR(L2386>0,M2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2386=0,IF(OR(M2386>0,N2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011)))","v":31690.046479591834},{"$f":"IF(N2386=0,IF(OR(N2386>0,O2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011)))","v":29628.807244897958},{"$f":"IF(O2386=0,IF(OR(O2386>0,P2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011)))","v":27567.568010204082},{"$f":"IF(P2386=0,IF(OR(P2386>0,Q2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011)))","v":25506.328775510206},{"$f":"IF(Q2386=0,IF(OR(Q2386>0,R2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011)))","v":23445.089540816331},{"$f":"IF(R2386=0,IF(OR(R2386>0,S2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011)))","v":21383.850306122455},{"$f":"IF(S2386=0,IF(OR(S2386>0,T2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011)))","v":19322.611071428579},{"$f":"IF(T2386=0,IF(OR(T2386>0,U2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011)))","v":17261.371836734703},{"$f":"IF(U2386=0,IF(OR(U2386>0,V2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011)))","v":15200.132602040825},{"$f":"IF(V2386=0,IF(OR(V2386>0,W2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011)))","v":13138.893367346947},{"$f":"IF(W2386=0,IF(OR(W2386>0,X2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011)))","v":11077.65413265307},{"$f":"IF(X2386=0,IF(OR(X2386>0,Y2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011)))","v":9016.4148979591919},{"$f":"IF(Y2386=0,IF(OR(Y2386>0,Z2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011)))","v":6955.1756632653141},{"$f":"IF(Z2386=0,IF(OR(Z2386>0,AA2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011)))","v":4893.9364285714364},{"$f":"IF(AA2386=0,IF(OR(AA2386>0,AB2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011)))","v":2832.6971938775591},{"$f":"IF(AB2386=0,IF(OR(AB2386>0,AC2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2386-($J2376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011)))","v":771.45795918368185},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2383","v":"Residual Value E-Drive"},null,2025,null,"FCEV 350 barResidual Value E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D2394","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2396:AC2396,$L$6:$AC$6,\">=\"&$G2396,$L$6:$AC$6,\"<\"&$G2376+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2396:AC2396,$L$6:$AC$6,\">=\"&$G2396,$L$6:$AC$6,\"<\"&$G2376+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2396=\"x\",\"x\",\nIF(L2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(M2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2396=\"x\",\"x\",\nIF(M2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(N2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2396=\"x\",\"x\",\nIF(N2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(O2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2396=\"x\",\"x\",\nIF(O2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(P2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2396=\"x\",\"x\",\nIF(P2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Q2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2396=\"x\",\"x\",\nIF(Q2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(R2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2396=\"x\",\"x\",\nIF(R2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(S2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2396=\"x\",\"x\",\nIF(S2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(T2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2396=\"x\",\"x\",\nIF(T2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(U2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2396=\"x\",\"x\",\nIF(U2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(V2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2396=\"x\",\"x\",\nIF(V2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(W2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2396=\"x\",\"x\",\nIF(W2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(X2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2396=\"x\",\"x\",\nIF(X2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Y2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2396=\"x\",\"x\",\nIF(Y2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Z2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2396=\"x\",\"x\",\nIF(Z2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AA2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2396=\"x\",\"x\",\nIF(AA2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AB2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2396=\"x\",\"x\",\nIF(AB2396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AC2017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2393","v":"CAPEX Replacement Unit E-Drive"},null,2025,null,"FCEV 350 barCAPEX Replacement Unit E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D2404","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2408-1+Input_General!$E$22,$K2408:$AC2408),I2398*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2408-1+Input_General!$F$22,$K2408:$AC2408),I2398*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K2408=0,IF(OR(K2408>0,L2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2408=0,IF(OR(L2408>0,M2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2408=0,IF(OR(M2408>0,N2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2408=0,IF(OR(N2408>0,O2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2408=0,IF(OR(O2408>0,P2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2408=0,IF(OR(P2408>0,Q2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2408=0,IF(OR(Q2408>0,R2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2408=0,IF(OR(R2408>0,S2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011)))","v":0},{"$f":"IF(S2408=0,IF(OR(S2408>0,T2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011)))","v":0},{"$f":"IF(T2408=0,IF(OR(T2408>0,U2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011)))","v":0},{"$f":"IF(U2408=0,IF(OR(U2408>0,V2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011)))","v":0},{"$f":"IF(V2408=0,IF(OR(V2408>0,W2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011)))","v":0},{"$f":"IF(W2408=0,IF(OR(W2408>0,X2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011)))","v":0},{"$f":"IF(X2408=0,IF(OR(X2408>0,Y2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011)))","v":0},{"$f":"IF(Y2408=0,IF(OR(Y2408>0,Z2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011)))","v":0},{"$f":"IF(Z2408=0,IF(OR(Z2408>0,AA2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011)))","v":0},{"$f":"IF(AA2408=0,IF(OR(AA2408>0,AB2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011)))","v":0},{"$f":"IF(AB2408=0,IF(OR(AB2408>0,AC2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2408-($J2398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2403","v":"Residual Value Replacement Unit E-Drive"},null,2027,null,"FCEV 350 barResidual Value Replacement Unit E-Drive2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D2415","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2419:AC2419,$L$6:$AC$6,\">=\"&$G2419,$L$6:$AC$6,\"<\"&$G2419+Input_General!$E$22),\"Error\")","v":33649.696422723413},{"$f":"IFERROR(SUMIFS(L2419:AC2419,$L$6:$AC$6,\">=\"&$G2419,$L$6:$AC$6,\"<\"&$G2419+Input_General!$F$22),\"Error\")","v":33649.696422723413},null,{"$f":"IFERROR(IF($G2419=L$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=M$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=N$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=O$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=P$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":33649.696422723413},{"$f":"IFERROR(IF($G2419=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=R$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=S$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=T$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=U$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=V$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=W$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=X$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G2419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2414","v":"CAPEX FC Stack"},null,2027,null,"FCEV 350 barCAPEX FC Stack2027"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$10","v":"CAPEX Replacement Unit FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2434","v":"CAPEX Replacement Unit FC Stack"},null,0,null,"FCEV 350 barCAPEX Replacement Unit FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D2435","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2442:AC2442,$L$6:$AC$6,\">=\"&$G2442,$L$6:$AC$6,\"<\"&$G2422+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2442:AC2442,$L$6:$AC$6,\">=\"&$G2442,$L$6:$AC$6,\"<\"&$G2422+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2442=\"x\",\"x\",\nIF(L2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(M2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2442=\"x\",\"x\",\nIF(M2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(N2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2442=\"x\",\"x\",\nIF(N2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(O2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2442=\"x\",\"x\",\nIF(O2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(P2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2442=\"x\",\"x\",\nIF(P2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Q2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2442=\"x\",\"x\",\nIF(Q2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(R2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2442=\"x\",\"x\",\nIF(R2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(S2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2442=\"x\",\"x\",\nIF(S2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(T2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2442=\"x\",\"x\",\nIF(T2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(U2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2442=\"x\",\"x\",\nIF(U2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(V2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2442=\"x\",\"x\",\nIF(V2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(W2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2442=\"x\",\"x\",\nIF(W2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(X2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2442=\"x\",\"x\",\nIF(X2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Y2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2442=\"x\",\"x\",\nIF(Y2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Z2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2442=\"x\",\"x\",\nIF(Z2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AA2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2442=\"x\",\"x\",\nIF(AA2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AB2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2442=\"x\",\"x\",\nIF(AB2442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AC2022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C2442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2434","v":"CAPEX Replacement Unit FC Stack"},null,2030,null,"FCEV 350 barCAPEX Replacement Unit FC Stack2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F2456,Allocations!$C$21:$C$28,0),MATCH($C2456,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2456:AC2456,$L$6:$AC$6,\">=\"&$G2456,$L$6:$AC$6,\"<\"&$G2456+Input_General!$E$22),\"Error\")","v":41439.701333333345},{"$f":"IFERROR(SUMIFS(L2456:AC2456,$L$6:$AC$6,\">=\"&$G2456,$L$6:$AC$6,\"<\"&$G2456+Input_General!$F$22),\"Error\")","v":41439.701333333345},null,{"$f":"IFERROR(IF($G2456=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":41439.701333333345},{"$f":"IFERROR(IF($G2456=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D2456,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2455","v":"CAPEX Small Battery"},null,2023,null,"FCEV 350 barCAPEX Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D2466","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2473-1+Input_General!$E$22,$K2473:$AC2473),I2463*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":16127.582954806358},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2473-1+Input_General!$F$22,$K2473:$AC2473),I2463*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":9038.0799078349264},0,{"$f":"IF(K2473=0,IF(OR(K2473>0,L2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2473=0,IF(OR(L2473>0,M2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2473=0,IF(OR(M2473>0,N2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2473=0,IF(OR(N2473>0,O2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2473=0,IF(OR(O2473>0,P2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2473=0,IF(OR(P2473>0,Q2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2473=0,IF(OR(Q2473>0,R2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2473=0,IF(OR(R2473>0,S2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011)))","v":21799.185392383497},{"$f":"IF(S2473=0,IF(OR(S2473>0,T2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011)))","v":20381.284782989213},{"$f":"IF(T2473=0,IF(OR(T2473>0,U2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011)))","v":18963.384173594928},{"$f":"IF(U2473=0,IF(OR(U2473>0,V2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011)))","v":17545.483564200644},{"$f":"IF(V2473=0,IF(OR(V2473>0,W2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011)))","v":16127.582954806358},{"$f":"IF(W2473=0,IF(OR(W2473>0,X2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011)))","v":14709.682345412071},{"$f":"IF(X2473=0,IF(OR(X2473>0,Y2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011)))","v":13291.781736017785},{"$f":"IF(Y2473=0,IF(OR(Y2473>0,Z2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011)))","v":11873.881126623499},{"$f":"IF(Z2473=0,IF(OR(Z2473>0,AA2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011)))","v":10455.980517229213},{"$f":"IF(AA2473=0,IF(OR(AA2473>0,AB2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011)))","v":9038.0799078349264},{"$f":"IF(AB2473=0,IF(OR(AB2473>0,AC2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2473-($J2463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011)))","v":7620.1792984406402},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2465","v":"Residual Value Small Battery"},null,2030,null,"FCEV 350 barResidual Value Small Battery2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D2486","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2491-1+Input_General!$E$22,$K2491:$AC2491),I2481*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2491-1+Input_General!$F$22,$K2491:$AC2491),I2481*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K2491=0,IF(OR(K2491>0,L2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2491=0,IF(OR(L2491>0,M2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2491=0,IF(OR(M2491>0,N2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2491=0,IF(OR(N2491>0,O2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2491=0,IF(OR(O2491>0,P2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2491=0,IF(OR(P2491>0,Q2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2491=0,IF(OR(Q2491>0,R2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2491=0,IF(OR(R2491>0,S2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011)))","v":0},{"$f":"IF(S2491=0,IF(OR(S2491>0,T2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011)))","v":0},{"$f":"IF(T2491=0,IF(OR(T2491>0,U2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011)))","v":0},{"$f":"IF(U2491=0,IF(OR(U2491>0,V2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011)))","v":0},{"$f":"IF(V2491=0,IF(OR(V2491>0,W2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011)))","v":0},{"$f":"IF(W2491=0,IF(OR(W2491>0,X2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011)))","v":0},{"$f":"IF(X2491=0,IF(OR(X2491>0,Y2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011)))","v":0},{"$f":"IF(Y2491=0,IF(OR(Y2491>0,Z2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011)))","v":0},{"$f":"IF(Z2491=0,IF(OR(Z2491>0,AA2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011)))","v":0},{"$f":"IF(AA2491=0,IF(OR(AA2491>0,AB2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011)))","v":0},{"$f":"IF(AB2491=0,IF(OR(AB2491>0,AC2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2491-($J2481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2485","v":"Residual Value Replacement Unit Small Battery"},null,2028,null,"FCEV 350 barResidual Value Replacement Unit Small Battery2028"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$12","v":"CAPEX H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2496","v":"CAPEX H2 Tank 350 bar"},null,0,null,"FCEV 350 barCAPEX H2 Tank 350 bar0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D2507","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2513-1+Input_General!$E$22,$K2513:$AC2513),I2503*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":12275.149433146984},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2513-1+Input_General!$F$22,$K2513:$AC2513),I2503*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":5971.6943188282621},0,{"$f":"IF(K2513=0,IF(OR(K2513>0,L2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2513=0,IF(OR(L2513>0,M2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2513=0,IF(OR(M2513>0,N2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2513=0,IF(OR(N2513>0,O2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2513=0,IF(OR(O2513>0,P2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2513=0,IF(OR(P2513>0,Q2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2513=0,IF(OR(Q2513>0,R2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011)))","v":17317.913524601961},{"$f":"IF(R2513=0,IF(OR(R2513>0,S2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011)))","v":16057.222501738217},{"$f":"IF(S2513=0,IF(OR(S2513>0,T2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011)))","v":14796.531478874473},{"$f":"IF(T2513=0,IF(OR(T2513>0,U2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011)))","v":13535.840456010728},{"$f":"IF(U2513=0,IF(OR(U2513>0,V2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011)))","v":12275.149433146984},{"$f":"IF(V2513=0,IF(OR(V2513>0,W2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011)))","v":11014.45841028324},{"$f":"IF(W2513=0,IF(OR(W2513>0,X2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011)))","v":9753.7673874194952},{"$f":"IF(X2513=0,IF(OR(X2513>0,Y2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011)))","v":8493.0763645557508},{"$f":"IF(Y2513=0,IF(OR(Y2513>0,Z2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011)))","v":7232.3853416920065},{"$f":"IF(Z2513=0,IF(OR(Z2513>0,AA2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011)))","v":5971.6943188282621},{"$f":"IF(AA2513=0,IF(OR(AA2513>0,AB2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011)))","v":4711.0032959645177},{"$f":"IF(AB2513=0,IF(OR(AB2513>0,AC2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2513-($J2503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011)))","v":3450.3122731007734},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2506","v":"Residual Value H2 Tank 350 bar"},null,2029,null,"FCEV 350 barResidual Value H2 Tank 350 bar2029"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D2517","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2519:AC2519,$L$6:$AC$6,\">=\"&$G2519,$L$6:$AC$6,\"<\"&$G2499+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2519:AC2519,$L$6:$AC$6,\">=\"&$G2519,$L$6:$AC$6,\"<\"&$G2499+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2519=\"x\",\"x\",IF(L2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(M2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2519=\"x\",\"x\",IF(M2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(N2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2519=\"x\",\"x\",IF(N2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(O2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2519=\"x\",\"x\",IF(O2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(P2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2519=\"x\",\"x\",IF(P2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(Q2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2519=\"x\",\"x\",IF(Q2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(R2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2519=\"x\",\"x\",IF(R2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(S2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2519=\"x\",\"x\",IF(S2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(T2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2519=\"x\",\"x\",IF(T2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(U2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2519=\"x\",\"x\",IF(U2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(V2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2519=\"x\",\"x\",IF(V2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(W2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2519=\"x\",\"x\",IF(W2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(X2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2519=\"x\",\"x\",IF(X2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(Y2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2519=\"x\",\"x\",IF(Y2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(Z2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2519=\"x\",\"x\",IF(Z2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(AA2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2519=\"x\",\"x\",IF(AA2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(AB2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2519=\"x\",\"x\",IF(AB2519=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2519*IF(AC2017>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2516","v":"CAPEX Replacement Unit H2 Tank 350 bar"},null,2025,null,"FCEV 350 barCAPEX Replacement Unit H2 Tank 350 bar2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D2538","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2539:AC2539,$L$6:$AC$6,\">=\"&$G2539,$L$6:$AC$6,\"<\"&$G2539+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2539:AC2539,$L$6:$AC$6,\">=\"&$G2539,$L$6:$AC$6,\"<\"&$G2539+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G2539=L$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=M$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=N$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=O$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=P$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=R$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=S$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=T$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=U$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=V$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=W$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=X$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2539,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2537","v":"CAPEX H2 Tank 700 bar"},null,2024,null,"FCEV 350 barCAPEX H2 Tank 700 bar2024"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D2538","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2542:AC2542,$L$6:$AC$6,\">=\"&$G2542,$L$6:$AC$6,\"<\"&$G2542+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2542:AC2542,$L$6:$AC$6,\">=\"&$G2542,$L$6:$AC$6,\"<\"&$G2542+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G2542=L$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=M$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=N$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=O$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=P$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=R$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=S$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=T$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=U$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=V$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=W$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=X$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G2542,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2537","v":"CAPEX H2 Tank 700 bar"},null,2027,null,"FCEV 350 barCAPEX H2 Tank 700 bar2027"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D2558","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2561:AC2561,$L$6:$AC$6,\">=\"&$G2561,$L$6:$AC$6,\"<\"&$G2541+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2561:AC2561,$L$6:$AC$6,\">=\"&$G2561,$L$6:$AC$6,\"<\"&$G2541+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2561=\"x\",\"x\",IF(L2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(M2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2561=\"x\",\"x\",IF(M2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(N2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2561=\"x\",\"x\",IF(N2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(O2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2561=\"x\",\"x\",IF(O2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(P2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2561=\"x\",\"x\",IF(P2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(Q2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2561=\"x\",\"x\",IF(Q2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(R2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2561=\"x\",\"x\",IF(R2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(S2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2561=\"x\",\"x\",IF(S2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(T2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2561=\"x\",\"x\",IF(T2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(U2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2561=\"x\",\"x\",IF(U2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(V2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2561=\"x\",\"x\",IF(V2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(W2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2561=\"x\",\"x\",IF(W2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(X2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2561=\"x\",\"x\",IF(X2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(Y2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2561=\"x\",\"x\",IF(Y2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(Z2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2561=\"x\",\"x\",IF(Z2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(AA2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2561=\"x\",\"x\",IF(AA2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(AB2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2561=\"x\",\"x\",IF(AB2561=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D2561*IF(AC2018>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2557","v":"CAPEX Replacement Unit H2 Tank 700 bar"},null,2026,null,"FCEV 350 barCAPEX Replacement Unit H2 Tank 700 bar2026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D2579","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2583:AC2583,$L$6:$AC$6,\">=\"&$G2583,$L$6:$AC$6,\"<\"&$G2583+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2583:AC2583,$L$6:$AC$6,\">=\"&$G2583,$L$6:$AC$6,\"<\"&$G2583+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G2583=L$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=M$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=N$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=O$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=P$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=R$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=S$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=T$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=U$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=V$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=W$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=X$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G2583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2578","v":"CAPEX H2 Tank LH2"},null,2027,null,"FCEV 350 barCAPEX H2 Tank LH22027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D2599","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2603:AC2603,$L$6:$AC$6,\">=\"&$G2603,$L$6:$AC$6,\"<\"&$G2583+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2603:AC2603,$L$6:$AC$6,\">=\"&$G2603,$L$6:$AC$6,\"<\"&$G2583+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2603=\"x\",\"x\",IF(L2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(M2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2603=\"x\",\"x\",IF(M2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(N2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2603=\"x\",\"x\",IF(N2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(O2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2603=\"x\",\"x\",IF(O2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(P2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2603=\"x\",\"x\",IF(P2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(Q2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2603=\"x\",\"x\",IF(Q2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(R2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2603=\"x\",\"x\",IF(R2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(S2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2603=\"x\",\"x\",IF(S2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(T2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2603=\"x\",\"x\",IF(T2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(U2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2603=\"x\",\"x\",IF(U2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(V2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2603=\"x\",\"x\",IF(V2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(W2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2603=\"x\",\"x\",IF(W2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(X2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2603=\"x\",\"x\",IF(X2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(Y2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2603=\"x\",\"x\",IF(Y2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(Z2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2603=\"x\",\"x\",IF(Z2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(AA2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2603=\"x\",\"x\",IF(AA2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(AB2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2603=\"x\",\"x\",IF(AB2603=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2603*IF(AC2019>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2027,null,"FCEV 350 barCAPEX Replacement Unit H2 Tank LH22027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D2609","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2610-1+Input_General!$E$22,$K2610:$AC2610),I2600*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2610-1+Input_General!$F$22,$K2610:$AC2610),I2600*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K2610=0,IF(OR(K2610>0,L2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2610=0,IF(OR(L2610>0,M2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2610=0,IF(OR(M2610>0,N2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2610=0,IF(OR(N2610>0,O2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2610=0,IF(OR(O2610>0,P2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2610=0,IF(OR(P2610>0,Q2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2610=0,IF(OR(Q2610>0,R2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2610=0,IF(OR(R2610>0,S2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011)))","v":0},{"$f":"IF(S2610=0,IF(OR(S2610>0,T2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011)))","v":0},{"$f":"IF(T2610=0,IF(OR(T2610>0,U2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011)))","v":0},{"$f":"IF(U2610=0,IF(OR(U2610>0,V2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011)))","v":0},{"$f":"IF(V2610=0,IF(OR(V2610>0,W2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011)))","v":0},{"$f":"IF(W2610=0,IF(OR(W2610>0,X2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011)))","v":0},{"$f":"IF(X2610=0,IF(OR(X2610>0,Y2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011)))","v":0},{"$f":"IF(Y2610=0,IF(OR(Y2610>0,Z2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011)))","v":0},{"$f":"IF(Z2610=0,IF(OR(Z2610>0,AA2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011)))","v":0},{"$f":"IF(AA2610=0,IF(OR(AA2610>0,AB2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011)))","v":0},{"$f":"IF(AB2610=0,IF(OR(AB2610>0,AC2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2610-($J2600*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2610,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2608","v":"Residual Value Replacement Unit H2 Tank LH2"},null,2024,null,"FCEV 350 barResidual Value Replacement Unit H2 Tank LH22024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D2620","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2625:AC2625,$L$6:$AC$6,\">=\"&$G2625,$L$6:$AC$6,\"<\"&$G2625+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2625:AC2625,$L$6:$AC$6,\">=\"&$G2625,$L$6:$AC$6,\"<\"&$G2625+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G2625=L$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*L2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=M$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*M2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=N$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*N2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=O$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*O2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=P$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*P2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=Q$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*Q2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=R$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*R2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=S$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*S2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=T$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*T2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=U$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*U2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=V$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*V2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=W$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*W2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=X$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*X2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=Y$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*Y2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=Z$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*Z2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=AA$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*AA2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=AB$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*AB2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=AC$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*AC2212*$D2625,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2619","v":"CAPEX Large Battery"},null,2028,null,"FCEV 350 barCAPEX Large Battery2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D2640","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2641:AC2641,$L$6:$AC$6,\">=\"&$G2641,$L$6:$AC$6,\"<\"&$G2621+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2641:AC2641,$L$6:$AC$6,\">=\"&$G2641,$L$6:$AC$6,\"<\"&$G2621+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2641=\"x\",\"x\",\nIF(L2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(M$6,Input_General!$B$166:$V$166,0))*M2208*IF(M2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2641=\"x\",\"x\",\nIF(M2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(N$6,Input_General!$B$166:$V$166,0))*N2208*IF(N2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2641=\"x\",\"x\",\nIF(N2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(O$6,Input_General!$B$166:$V$166,0))*O2208*IF(O2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2641=\"x\",\"x\",\nIF(O2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(P$6,Input_General!$B$166:$V$166,0))*P2208*IF(P2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2641=\"x\",\"x\",\nIF(P2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Q$6,Input_General!$B$166:$V$166,0))*Q2208*IF(Q2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2641=\"x\",\"x\",\nIF(Q2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(R$6,Input_General!$B$166:$V$166,0))*R2208*IF(R2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2641=\"x\",\"x\",\nIF(R2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(S$6,Input_General!$B$166:$V$166,0))*S2208*IF(S2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2641=\"x\",\"x\",\nIF(S2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(T$6,Input_General!$B$166:$V$166,0))*T2208*IF(T2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2641=\"x\",\"x\",\nIF(T2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(U$6,Input_General!$B$166:$V$166,0))*U2208*IF(U2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2641=\"x\",\"x\",\nIF(U2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(V$6,Input_General!$B$166:$V$166,0))*V2208*IF(V2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2641=\"x\",\"x\",\nIF(V2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(W$6,Input_General!$B$166:$V$166,0))*W2208*IF(W2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2641=\"x\",\"x\",\nIF(W2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(X$6,Input_General!$B$166:$V$166,0))*X2208*IF(X2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2641=\"x\",\"x\",\nIF(X2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Y$6,Input_General!$B$166:$V$166,0))*Y2208*IF(Y2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2641=\"x\",\"x\",\nIF(Y2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Z$6,Input_General!$B$166:$V$166,0))*Z2208*IF(Z2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2641=\"x\",\"x\",\nIF(Z2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AA$6,Input_General!$B$166:$V$166,0))*AA2208*IF(AA2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2641=\"x\",\"x\",\nIF(AA2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AB$6,Input_General!$B$166:$V$166,0))*AB2208*IF(AB2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2641=\"x\",\"x\",\nIF(AB2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AC$6,Input_General!$B$166:$V$166,0))*AC2208*IF(AC2016>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2639","v":"CAPEX Replacement Unit Large Battery"},null,2024,null,"FCEV 350 barCAPEX Replacement Unit Large Battery2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D2640","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2647:AC2647,$L$6:$AC$6,\">=\"&$G2647,$L$6:$AC$6,\"<\"&$G2627+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2647:AC2647,$L$6:$AC$6,\">=\"&$G2647,$L$6:$AC$6,\"<\"&$G2627+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2647=\"x\",\"x\",\nIF(L2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(M$6,Input_General!$B$166:$V$166,0))*M2214*IF(M2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2647=\"x\",\"x\",\nIF(M2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(N$6,Input_General!$B$166:$V$166,0))*N2214*IF(N2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2647=\"x\",\"x\",\nIF(N2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(O$6,Input_General!$B$166:$V$166,0))*O2214*IF(O2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2647=\"x\",\"x\",\nIF(O2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(P$6,Input_General!$B$166:$V$166,0))*P2214*IF(P2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2647=\"x\",\"x\",\nIF(P2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Q$6,Input_General!$B$166:$V$166,0))*Q2214*IF(Q2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2647=\"x\",\"x\",\nIF(Q2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(R$6,Input_General!$B$166:$V$166,0))*R2214*IF(R2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2647=\"x\",\"x\",\nIF(R2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(S$6,Input_General!$B$166:$V$166,0))*S2214*IF(S2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2647=\"x\",\"x\",\nIF(S2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(T$6,Input_General!$B$166:$V$166,0))*T2214*IF(T2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2647=\"x\",\"x\",\nIF(T2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(U$6,Input_General!$B$166:$V$166,0))*U2214*IF(U2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2647=\"x\",\"x\",\nIF(U2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(V$6,Input_General!$B$166:$V$166,0))*V2214*IF(V2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2647=\"x\",\"x\",\nIF(V2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(W$6,Input_General!$B$166:$V$166,0))*W2214*IF(W2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2647=\"x\",\"x\",\nIF(W2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(X$6,Input_General!$B$166:$V$166,0))*X2214*IF(X2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2647=\"x\",\"x\",\nIF(X2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Y$6,Input_General!$B$166:$V$166,0))*Y2214*IF(Y2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2647=\"x\",\"x\",\nIF(Y2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Z$6,Input_General!$B$166:$V$166,0))*Z2214*IF(Z2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2647=\"x\",\"x\",\nIF(Z2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AA$6,Input_General!$B$166:$V$166,0))*AA2214*IF(AA2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2647=\"x\",\"x\",\nIF(AA2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AB$6,Input_General!$B$166:$V$166,0))*AB2214*IF(AB2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2647=\"x\",\"x\",\nIF(AB2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AC$6,Input_General!$B$166:$V$166,0))*AC2214*IF(AC2022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2639","v":"CAPEX Replacement Unit Large Battery"},null,2030,null,"FCEV 350 barCAPEX Replacement Unit Large Battery2030"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D2661","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2664:AC2664,$L$6:$AC$6,\">=\"&$G2664,$L$6:$AC$6,\"<\"&$G2664+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2664:AC2664,$L$6:$AC$6,\">=\"&$G2664,$L$6:$AC$6,\"<\"&$G2664+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G2664=L$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=M$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=N$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=O$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=P$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=R$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=S$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=T$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=U$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=V$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=W$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=X$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G2664,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2660","v":"CAPEX Catenary Equipment"},null,2026,null,"FCEV 350 barCAPEX Catenary Equipment2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D2681","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2687:AC2687,$L$6:$AC$6,\">=\"&$G2687,$L$6:$AC$6,\"<\"&$G2667+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2687:AC2687,$L$6:$AC$6,\">=\"&$G2687,$L$6:$AC$6,\"<\"&$G2667+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2687=\"x\",\"x\",IF(L2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(M2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2687=\"x\",\"x\",IF(M2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(N2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2687=\"x\",\"x\",IF(N2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(O2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2687=\"x\",\"x\",IF(O2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(P2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2687=\"x\",\"x\",IF(P2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(Q2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2687=\"x\",\"x\",IF(Q2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(R2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2687=\"x\",\"x\",IF(R2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(S2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2687=\"x\",\"x\",IF(S2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(T2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2687=\"x\",\"x\",IF(T2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(U2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2687=\"x\",\"x\",IF(U2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(V2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2687=\"x\",\"x\",IF(V2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(W2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2687=\"x\",\"x\",IF(W2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(X2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2687=\"x\",\"x\",IF(X2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(Y2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2687=\"x\",\"x\",IF(Y2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(Z2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2687=\"x\",\"x\",IF(Z2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(AA2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2687=\"x\",\"x\",IF(AA2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(AB2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2687=\"x\",\"x\",IF(AB2687=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D2687*IF(AC2021>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2680","v":"CAPEX Replacement Unit Catenary Equipment"},null,2029,null,"FCEV 350 barCAPEX Replacement Unit Catenary Equipment2029"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D2691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2695-1+Input_General!$E$22,$K2695:$AC2695),I2685*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2695-1+Input_General!$F$22,$K2695:$AC2695),I2685*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K2695=0,IF(OR(K2695>0,L2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2695=0,IF(OR(L2695>0,M2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2695=0,IF(OR(M2695>0,N2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2695=0,IF(OR(N2695>0,O2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2695=0,IF(OR(O2695>0,P2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2695=0,IF(OR(P2695>0,Q2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2695=0,IF(OR(Q2695>0,R2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2695=0,IF(OR(R2695>0,S2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S2011)))","v":0},{"$f":"IF(S2695=0,IF(OR(S2695>0,T2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T2011)))","v":0},{"$f":"IF(T2695=0,IF(OR(T2695>0,U2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U2011)))","v":0},{"$f":"IF(U2695=0,IF(OR(U2695>0,V2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V2011)))","v":0},{"$f":"IF(V2695=0,IF(OR(V2695>0,W2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W2011)))","v":0},{"$f":"IF(W2695=0,IF(OR(W2695>0,X2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X2011)))","v":0},{"$f":"IF(X2695=0,IF(OR(X2695>0,Y2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y2011)))","v":0},{"$f":"IF(Y2695=0,IF(OR(Y2695>0,Z2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z2011)))","v":0},{"$f":"IF(Z2695=0,IF(OR(Z2695>0,AA2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA2011)))","v":0},{"$f":"IF(AA2695=0,IF(OR(AA2695>0,AB2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB2011)))","v":0},{"$f":"IF(AB2695=0,IF(OR(AB2695>0,AC2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2695-($J2685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C2695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC2011)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2027,null,"FCEV 350 barResidual Value Replacement Unit Catenary Equipment2027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"C2713","v":"Total Opex"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},317070.48315341299,614687.83347066387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},"Total Opex",null,2026,null,"FCEV 350 barTotal Opex2026"]
[null,null,{"$f":"C2733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L2741:AC2741,$L$6:$AC$6,\">=\"&$G2741,$L$6:$AC$6,\"<\"&$G2741+Input_General!$E$22),\"Error\")","v":72461.25},{"$f":"IFERROR(SUMIFS(L2741:AC2741,$L$6:$AC$6,\">=\"&$G2741,$L$6:$AC$6,\"<\"&$G2741+Input_General!$F$22),\"Error\")","v":144922.5},null,{"$f":"IF(L$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(N$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(O$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(P$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(Q$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(R$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(S$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(T$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(U$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(V$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(W$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(X$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(Y$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(Z$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(AA$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(AB$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(AC$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC2011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G2741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},null,{"$f":"C2008","v":"FCEV 350 bar"},"Energy/Fuel Cost w/o tax/surcharges",null,2030,null,"FCEV 350 barEnergy/Fuel Cost w/o tax/surcharges2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2752","v":0},null,0,null,"FCEV 350 bar00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},0,null,0,null,"FCEV 350 bar00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2774","v":0},null,0,null,"FCEV 350 bar00"]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L2787:AC2787,$L$6:$AC$6,\">=\"&$G2787,$L$6:$AC$6,\"<\"&$G2787+Input_General!$E$22),\"Error\")","v":10498.730587859349},{"$f":"IFERROR(SUMIFS(L2787:AC2787,$L$6:$AC$6,\">=\"&$G2787,$L$6:$AC$6,\"<\"&$G2787+Input_General!$F$22),\"Error\")","v":21806.643548068409},null,{"$f":"IF(L$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":2017.3721545227068},{"$f":"IF(N$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":2056.1382521034107},{"$f":"IF(O$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":2098.9391562572441},{"$f":"IF(P$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":2141.7400604110776},{"$f":"IF(Q$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":2184.5409645649111},{"$f":"IF(R$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":2227.3418687187445},{"$f":"IF(S$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":2270.142772872578},{"$f":"IF(T$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":2270.142772872578},{"$f":"IF(U$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":2270.142772872578},{"$f":"IF(V$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":2270.142772872578},{"$f":"IF(W$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":2270.142772872578},{"$f":"IF(X$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":2270.142772872578},{"$f":"IF(Y$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":2270.142772872578},{"$f":"IF(Z$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":2270.142772872578},{"$f":"IF(AA$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":2270.142772872578},{"$f":"IF(AB$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":2270.142772872578},{"$f":"IF(AC$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":2270.142772872578},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2785","v":"Motor Vehicle Tax"},null,2024,null,"FCEV 350 barMotor Vehicle Tax2024"]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},56085.972796103153,112171.94559220631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2795","v":"Maintenance & Insurance"},null,2027,null,"FCEV 350 barMaintenance & Insurance2027"]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L2810:AC2810,$L$6:$AC$6,\">=\"&$G2810,$L$6:$AC$6,\"<\"&$G2810+Input_General!$E$22),\"Error\")","v":51300},{"$f":"IFERROR(SUMIFS(L2810:AC2810,$L$6:$AC$6,\">=\"&$G2810,$L$6:$AC$6,\"<\"&$G2810+Input_General!$F$22),\"Error\")","v":102600},null,{"$f":"IF(L$6>=$G2810,L2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G2810,M2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G2810,N2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G2810,O2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G2810,P2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(Q$6>=$G2810,Q2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(R$6>=$G2810,R2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(S$6>=$G2810,S2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(T$6>=$G2810,T2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(U$6>=$G2810,U2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(V$6>=$G2810,V2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(W$6>=$G2810,W2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(X$6>=$G2810,X2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(Y$6>=$G2810,Y2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(Z$6>=$G2810,Z2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(AA$6>=$G2810,AA2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(AB$6>=$G2810,AB2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(AC$6>=$G2810,AC2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":10260},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2805","v":"Truck Maintenance Cost"},null,2027,null,"FCEV 350 barTruck Maintenance Cost2027"]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L2822:AC2822,$L$6:$AC$6,\">=\"&$G2822,$L$6:$AC$6,\"<\"&$G2822+Input_General!$E$22),\"Error\")","v":4590.18441092387},{"$f":"IFERROR(SUMIFS(L2822:AC2822,$L$6:$AC$6,\">=\"&$G2822,$L$6:$AC$6,\"<\"&$G2822+Input_General!$F$22),\"Error\")","v":9180.36882184774},null,{"$f":"IF(L$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(Q$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(R$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":918.03688218477396},{"$f":"IF(S$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":918.03688218477396},{"$f":"IF(T$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":918.03688218477396},{"$f":"IF(U$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":918.03688218477396},{"$f":"IF(V$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":918.03688218477396},{"$f":"IF(W$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":918.03688218477396},{"$f":"IF(X$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":918.03688218477396},{"$f":"IF(Y$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":918.03688218477396},{"$f":"IF(Z$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":918.03688218477396},{"$f":"IF(AA$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":918.03688218477396},{"$f":"IF(AB$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":918.03688218477396},{"$f":"IF(AC$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":918.03688218477396},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2815","v":"Insurance Cost"},null,{"$f":"G2822","v":2029},null,{"$f":"AE2822&AF2822&AH2822","v":"FCEV 350 barInsurance Cost2029"}]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L2833:AC2833,$L$6:$AC$6,\">=\"&$G2833,$L$6:$AC$6,\"<\"&$G2833+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2833:AC2833,$L$6:$AC$6,\">=\"&$G2833,$L$6:$AC$6,\"<\"&$G2833+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K2833=0,IF($G2833=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),K2833)","v":0},{"$f":"IF(L2833=0,IF($G2833=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),L2833)","v":0},{"$f":"IF(M2833=0,IF($G2833=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),M2833)","v":0},{"$f":"IF(N2833=0,IF($G2833=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),N2833)","v":0},{"$f":"IF(O2833=0,IF($G2833=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),O2833)","v":0},{"$f":"IF(P2833=0,IF($G2833=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),P2833)","v":0},{"$f":"IF(Q2833=0,IF($G2833=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),Q2833)","v":0},{"$f":"IF(R2833=0,IF($G2833=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),R2833)","v":0},{"$f":"IF(S2833=0,IF($G2833=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),S2833)","v":0},{"$f":"IF(T2833=0,IF($G2833=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),T2833)","v":0},{"$f":"IF(U2833=0,IF($G2833=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),U2833)","v":0},{"$f":"IF(V2833=0,IF($G2833=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),V2833)","v":0},{"$f":"IF(W2833=0,IF($G2833=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),W2833)","v":0},{"$f":"IF(X2833=0,IF($G2833=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),X2833)","v":0},{"$f":"IF(Y2833=0,IF($G2833=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),Y2833)","v":0},{"$f":"IF(Z2833=0,IF($G2833=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),Z2833)","v":0},{"$f":"IF(AA2833=0,IF($G2833=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),AA2833)","v":0},{"$f":"IF(AB2833=0,IF($G2833=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),AB2833)","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2825","v":"Infrastructure Maintenance Cost"},null,2030,null,"FCEV 350 barInfrastructure Maintenance Cost2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D2860","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L2864:AC2864,$L$6:$AC$6,\">=\"&$G2864,$L$6:$AC$6,\"<\"&$G2864+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2864:AC2864,$L$6:$AC$6,\">=\"&$G2864,$L$6:$AC$6,\"<\"&$G2864+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D2864=0,0,IF(L2031+L2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L2031+L2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(M2031+M2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M2031+M2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(N2031+N2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N2031+N2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(O2031+O2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O2031+O2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(P2031+P2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P2031+P2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(Q2031+Q2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q2031+Q2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(R2031+R2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R2031+R2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(S2031+S2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S2031+S2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(T2031+T2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T2031+T2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(U2031+U2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U2031+U2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(V2031+V2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V2031+V2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(W2031+W2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W2031+W2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(X2031+X2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X2031+X2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(Y2031+Y2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y2031+Y2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(Z2031+Z2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z2031+Z2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(AA2031+AA2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA2031+AA2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(AB2031+AB2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB2031+AB2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(AC2031+AC2041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC2031+AC2041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2027,null,"FCEV 350 bar2027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D2880","v":1},null,{"$f":"C2008","v":"FCEV 350 bar"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L2886:AC2886,$L$6:$AC$6,\">=\"&$G2886,$L$6:$AC$6,\"<\"&$G2886+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2886:AC2886,$L$6:$AC$6,\">=\"&$G2886,$L$6:$AC$6,\"<\"&$G2886+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D2886=0,0,IF(L2073+L2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L2073+L2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(M2073+M2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M2073+M2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(N2073+N2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N2073+N2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(O2073+O2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O2073+O2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(P2073+P2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P2073+P2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(Q2073+Q2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q2073+Q2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(R2073+R2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R2073+R2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(S2073+S2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S2073+S2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(T2073+T2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T2073+T2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(U2073+U2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U2073+U2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(V2073+V2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V2073+V2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(W2073+W2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W2073+W2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(X2073+X2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X2073+X2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(Y2073+Y2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y2073+Y2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(Z2073+Z2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z2073+Z2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(AA2073+AA2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA2073+AA2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(AB2073+AB2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB2073+AB2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(AC2073+AC2083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F2886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC2073+AC2083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":95000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":190000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":285000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":380000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":475000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":570000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":665000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":760000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":855000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":950000},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2028,null,"FCEV 700 bar2028"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D3037","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2029,null,null,null,0,{"$f":"IF(K3043>0,K3043,IF(L3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3043>0,L3043,IF(M3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3043>0,M3043,IF(N3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3043>0,N3043,IF(O3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3043>0,O3043,IF(P3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3043>0,P3043,IF(Q3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3043>0,Q3043,IF(R3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3043>0,R3043,IF(S3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3043>0,S3043,IF(T3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3043>0,T3043,IF(U3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3043>0,U3043,IF(V3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3043>0,V3043,IF(W3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3043>0,W3043,IF(X3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3043>0,X3043,IF(Y3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3043>0,Y3043,IF(Z3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3043>0,Z3043,IF(AA3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3043>0,AA3043,IF(AB3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3043>0,AB3043,IF(AC3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3043,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2029,null,"FCEV 700 bar2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D3057","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2027,null,null,null,0,{"$f":"IF(K3061>0,K3061,IF(L3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3061>0,L3061,IF(M3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3061>0,M3061,IF(N3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3061>0,N3061,IF(O3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3061>0,O3061,IF(P3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3061>0,P3061,IF(Q3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3061>0,Q3061,IF(R3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3061>0,R3061,IF(S3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3061>0,S3061,IF(T3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3061>0,T3061,IF(U3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3061>0,U3061,IF(V3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3061>0,V3061,IF(W3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3061>0,W3061,IF(X3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3061>0,X3061,IF(Y3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3061>0,Y3061,IF(Z3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3061>0,Z3061,IF(AA3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3061>0,AA3061,IF(AB3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3061>0,AB3061,IF(AC3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3061,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2027,null,"FCEV 700 bar2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D3077","v":1},null,{"$f":"C3008","v":"FCEV 700 bar"},2024,null,null,null,0,{"$f":"IF(K3078>0,K3078,IF(L3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3078>0,L3078,IF(M3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3078>0,M3078,IF(N3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3078>0,N3078,IF(O3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3078>0,O3078,IF(P3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3078>0,P3078,IF(Q3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3078>0,Q3078,IF(R3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3078>0,R3078,IF(S3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3078>0,S3078,IF(T3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3078>0,T3078,IF(U3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3078>0,U3078,IF(V3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3078>0,V3078,IF(W3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3078>0,W3078,IF(X3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3078>0,X3078,IF(Y3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3078>0,Y3078,IF(Z3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3078>0,Z3078,IF(AA3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3078>0,AA3078,IF(AB3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3078>0,AB3078,IF(AC3016>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3078,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2024,null,"FCEV 700 bar2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D3077","v":1},null,{"$f":"C3008","v":"FCEV 700 bar"},2029,null,null,null,0,{"$f":"IF(K3083>0,K3083,IF(L3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3083>0,L3083,IF(M3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3083>0,M3083,IF(N3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3083>0,N3083,IF(O3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3083>0,O3083,IF(P3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3083>0,P3083,IF(Q3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3083>0,Q3083,IF(R3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3083>0,R3083,IF(S3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3083>0,S3083,IF(T3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3083>0,T3083,IF(U3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3083>0,U3083,IF(V3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3083>0,V3083,IF(W3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3083>0,W3083,IF(X3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3083>0,X3083,IF(Y3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3083>0,Y3083,IF(Z3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3083>0,Z3083,IF(AA3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3083>0,AA3083,IF(AB3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3083>0,AB3083,IF(AC3021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3083,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2029,null,"FCEV 700 bar2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D3097","v":1},null,{"$f":"C3008","v":"FCEV 700 bar"},2027,null,null,null,0,{"$f":"IF(K3101>0,K3101,IF(L3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3101>0,L3101,IF(M3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3101>0,M3101,IF(N3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3101>0,N3101,IF(O3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3101>0,O3101,IF(P3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3101>0,P3101,IF(Q3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3101>0,Q3101,IF(R3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3101>0,R3101,IF(S3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3101>0,S3101,IF(T3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3101>0,T3101,IF(U3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3101>0,U3101,IF(V3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3101>0,V3101,IF(W3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3101>0,W3101,IF(X3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3101>0,X3101,IF(Y3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3101>0,Y3101,IF(Z3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3101>0,Z3101,IF(AA3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3101>0,AA3101,IF(AB3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3101>0,AB3101,IF(AC3019>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3101,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2027,null,"FCEV 700 bar2027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D3127","v":1},null,{"$f":"C3008","v":"FCEV 700 bar"},2030,null,null,null,0,0,0,0,0,0,0,0,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2030,null,"FCEV 700 bar2030"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F3147,Allocations!$C$21:$C$28,0),MATCH(C3147,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2023,null,null,null,0,{"$f":"IF($D3147=0,0,IF(L$6>=$G3147,IF(L3157=0,$G3147,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2023,null,"FCEV 700 bar2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3167","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2025,null,"FCEV 700 bar2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D3187","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2024,null,"FCEV 700 bar2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D3197","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2030,null,null,null,0,{"$f":"IF(K3204>0,K3204,IF(L3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3204>0,L3204,IF(M3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3204>0,M3204,IF(N3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3204>0,N3204,IF(O3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3204>0,O3204,IF(P3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3204>0,P3204,IF(Q3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3204>0,Q3204,IF(R3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3204>0,R3204,IF(S3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3204>0,S3204,IF(T3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3204>0,T3204,IF(U3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3204>0,U3204,IF(V3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3204>0,V3204,IF(W3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3204>0,W3204,IF(X3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3204>0,X3204,IF(Y3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3204>0,Y3204,IF(Z3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3204>0,Z3204,IF(AA3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3204>0,AA3204,IF(AB3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3204>0,AB3204,IF(AC3044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C3204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2030,null,"FCEV 700 bar2030"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3207","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G3211,L$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(M$6>=$G3211,M$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(N$6>=$G3211,N$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(O$6>=$G3211,O$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(P$6>=$G3211,P$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(Q$6>=$G3211,Q$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(R$6>=$G3211,R$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(S$6>=$G3211,S$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(T$6>=$G3211,T$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(U$6>=$G3211,U$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(V$6>=$G3211,V$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(W$6>=$G3211,W$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(X$6>=$G3211,X$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(Y$6>=$G3211,Y$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(Z$6>=$G3211,Z$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(AA$6>=$G3211,AA$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(AB$6>=$G3211,AB$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(AC$6>=$G3211,AC$12*INDEX('Input_6x2_Rig 270kW'!$C$106:$V$106,MATCH($G3211,'Input_6x2_Rig 270kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2027,null,"FCEV 700 bar2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3227","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2026,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D3230=0,0,IF(L$6>=$G3230,L3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L3180=0,L3170,L3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(M$6>=$G3230,M3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M3180=0,M3170,M3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(N$6>=$G3230,N3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N3180=0,N3170,N3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(O$6>=$G3230,O3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O3180=0,O3170,O3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(P$6>=$G3230,P3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P3180=0,P3170,P3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(Q$6>=$G3230,Q3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q3180=0,Q3170,Q3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(R$6>=$G3230,R3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R3180=0,R3170,R3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(S$6>=$G3230,S3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S3180=0,S3170,S3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(T$6>=$G3230,T3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T3180=0,T3170,T3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(U$6>=$G3230,U3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U3180=0,U3170,U3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(V$6>=$G3230,V3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V3180=0,V3170,V3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(W$6>=$G3230,W3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W3180=0,W3170,W3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(X$6>=$G3230,X3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X3180=0,X3170,X3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(Y$6>=$G3230,Y3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y3180=0,Y3170,Y3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(Z$6>=$G3230,Z3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z3180=0,Z3170,Z3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(AA$6>=$G3230,AA3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA3180=0,AA3170,AA3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(AB$6>=$G3230,AB3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB3180=0,AB3170,AB3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(AC$6>=$G3230,AC3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC3180=0,AC3170,AC3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2026,null,"FCEV 700 bar2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3227","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2030,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D3234=0,0,IF(L$6>=$G3234,L3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L3184=0,L3174,L3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(M$6>=$G3234,M3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M3184=0,M3174,M3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(N$6>=$G3234,N3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N3184=0,N3174,N3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(O$6>=$G3234,O3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O3184=0,O3174,O3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(P$6>=$G3234,P3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P3184=0,P3174,P3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(Q$6>=$G3234,Q3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q3184=0,Q3174,Q3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(R$6>=$G3234,R3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R3184=0,R3174,R3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(S$6>=$G3234,S3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S3184=0,S3174,S3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(T$6>=$G3234,T3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T3184=0,T3174,T3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(U$6>=$G3234,U3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U3184=0,U3174,U3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(V$6>=$G3234,V3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V3184=0,V3174,V3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(W$6>=$G3234,W3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W3184=0,W3174,W3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(X$6>=$G3234,X3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X3184=0,X3174,X3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(Y$6>=$G3234,Y3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y3184=0,Y3174,Y3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(Z$6>=$G3234,Z3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z3184=0,Z3174,Z3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(AA$6>=$G3234,AA3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA3184=0,AA3174,AA3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(AB$6>=$G3234,AB3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB3184=0,AB3174,AB3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(AC$6>=$G3234,AC3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC3184=0,AC3174,AC3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2030,null,"FCEV 700 bar2030"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},395092.7863554511,726286.32246127713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},"TCO",null,2028,null,"FCEV 700 barTCO2028"]
[null,null,{"$f":"Terms!$D$7","v":"CAPEX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3274:AC3274,$L$6:$AC$6,\">=\"&$G3274,$L$6:$AC$6,\"<\"&$G3274+Input_General!$E$22),\"Error\")","v":161006.69957522739},{"$f":"IFERROR(SUMIFS(L3274:AC3274,$L$6:$AC$6,\">=\"&$G3274,$L$6:$AC$6,\"<\"&$G3274+Input_General!$F$22),\"Error\")","v":161006.69957522739},null,0,0,0,0,161006.69957522739,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},"Total CAPEX",null,2027,null,"FCEV 700 barTotal CAPEX2027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3296:AC3296,$L$6:$AC$6,\">=\"&$G3296,$L$6:$AC$6,\"<\"&$G3296+Input_General!$E$22),\"Error\")","v":154613.36521903743},{"$f":"IFERROR(SUMIFS(L3296:AC3296,$L$6:$AC$6,\">=\"&$G3296,$L$6:$AC$6,\"<\"&$G3296+Input_General!$F$22),\"Error\")","v":154613.36521903743},null,0,0,0,0,0,0,154613.36521903743,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},"Total original cost of vehicle at purchase",null,2029,null,"FCEV 700 barTotal original cost of vehicle at purchase2029"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3311:AC3311,$L$6:$AC$6,\">=\"&$G3311,$L$6:$AC$6,\"<\"&$G3301+Input_General!$E$22),\"Error\")","v":180766.10858844387},{"$f":"IFERROR(SUMIFS(L3311:AC3311,$L$6:$AC$6,\">=\"&$G3311,$L$6:$AC$6,\"<\"&$G3311+Input_General!$F$22),\"Error\")","v":180766.10858844387},{"$f":"SUMIFS(K3333:K3698,$G3333:$G3698,$G3311,$E3333:$E3698,$C3311)","v":0},0,180766.10858844387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C309","v":"CAPEX Powertrain"},null,2024,null,"FCEV 700 barCAPEX Powertrain2024"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},120125.98184100588,65789.566396690541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},"Residual Value of Powertrain",null,2025,null,"FCEV 700 barResidual Value of Powertrain2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D3333","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3334:AC3334,$L$6:$AC$6,\">=\"&$G3334,$L$6:$AC$6,\"<\"&$G3334+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3334:AC3334,$L$6:$AC$6,\">=\"&$G3334,$L$6:$AC$6,\"<\"&$G3334+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IFERROR(IF($G3334=L$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=M$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=N$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=O$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=P$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=R$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=S$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=T$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=U$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=V$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=W$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=X$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G3334,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3332","v":"CAPEX Diesel Drivetrain"},null,2024,null,"FCEV 700 barCAPEX Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D3343","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3344-1+Input_General!$E$22,$K3344:$AC3344),I3334*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3344-1+Input_General!$F$22,$K3344:$AC3344),I3334*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3344=0,IF(OR(K3344>0,L3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3344=0,IF(OR(L3344>0,M3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3344=0,IF(OR(M3344>0,N3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3344=0,IF(OR(N3344>0,O3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3344=0,IF(OR(O3344>0,P3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3344=0,IF(OR(P3344>0,Q3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3344=0,IF(OR(Q3344>0,R3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3344=0,IF(OR(R3344>0,S3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3344=0,IF(OR(S3344>0,T3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3344=0,IF(OR(T3344>0,U3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3344=0,IF(OR(U3344>0,V3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3344=0,IF(OR(V3344>0,W3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3344=0,IF(OR(W3344>0,X3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3344=0,IF(OR(X3344>0,Y3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3344=0,IF(OR(Y3344>0,Z3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3344=0,IF(OR(Z3344>0,AA3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3344=0,IF(OR(AA3344>0,AB3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3344=0,IF(OR(AB3344>0,AC3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3344-($J3334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3342","v":"Residual Value Diesel Drivetrain"},null,2024,null,"FCEV 700 barResidual Value Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D3353","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3357:AC3357,$L$6:$AC$6,\">=\"&$G3357,$L$6:$AC$6,\"<\"&$G3337+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3357:AC3357,$L$6:$AC$6,\">=\"&$G3357,$L$6:$AC$6,\"<\"&$G3337+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L3357=\"x\",\"x\",\nIF(L3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(M3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M3357=\"x\",\"x\",\nIF(M3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(N3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N3357=\"x\",\"x\",\nIF(N3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(O3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O3357=\"x\",\"x\",\nIF(O3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(P3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P3357=\"x\",\"x\",\nIF(P3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Q3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q3357=\"x\",\"x\",\nIF(Q3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(R3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R3357=\"x\",\"x\",\nIF(R3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(S3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S3357=\"x\",\"x\",\nIF(S3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(T3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T3357=\"x\",\"x\",\nIF(T3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(U3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U3357=\"x\",\"x\",\nIF(U3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(V3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V3357=\"x\",\"x\",\nIF(V3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(W3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W3357=\"x\",\"x\",\nIF(W3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(X3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X3357=\"x\",\"x\",\nIF(X3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Y3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y3357=\"x\",\"x\",\nIF(Y3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Z3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z3357=\"x\",\"x\",\nIF(Z3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AA3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA3357=\"x\",\"x\",\nIF(AA3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AB3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB3357=\"x\",\"x\",\nIF(AB3357=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AC3019>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C3357,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2027,null,"FCEV 700 barCAPEX Replacement Unit Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D3374","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3379:AC3379,$L$6:$AC$6,\">=\"&$G3379,$L$6:$AC$6,\"<\"&$G3379+Input_General!$E$22),\"Error\")","v":17423.571428571431},{"$f":"IFERROR(SUMIFS(L3379:AC3379,$L$6:$AC$6,\">=\"&$G3379,$L$6:$AC$6,\"<\"&$G3379+Input_General!$F$22),\"Error\")","v":17423.571428571431},null,{"$f":"IFERROR(IF($G3379=L$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=M$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=N$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=O$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=P$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":17423.571428571431},{"$f":"IFERROR(IF($G3379=R$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=S$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=T$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=U$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=V$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=W$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=X$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G3379,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3373","v":"CAPEX E-Drive"},null,2028,null,"FCEV 700 barCAPEX E-Drive2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D3384","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3386-1+Input_General!$E$22,$K3386:$AC3386),I3376*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":23445.089540816331},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3386-1+Input_General!$F$22,$K3386:$AC3386),I3376*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":13138.893367346947},0,{"$f":"IF(K3386=0,IF(OR(K3386>0,L3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3386=0,IF(OR(L3386>0,M3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3386=0,IF(OR(M3386>0,N3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N3011)))","v":31690.046479591834},{"$f":"IF(N3386=0,IF(OR(N3386>0,O3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O3011)))","v":29628.807244897958},{"$f":"IF(O3386=0,IF(OR(O3386>0,P3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P3011)))","v":27567.568010204082},{"$f":"IF(P3386=0,IF(OR(P3386>0,Q3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q3011)))","v":25506.328775510206},{"$f":"IF(Q3386=0,IF(OR(Q3386>0,R3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R3011)))","v":23445.089540816331},{"$f":"IF(R3386=0,IF(OR(R3386>0,S3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S3011)))","v":21383.850306122455},{"$f":"IF(S3386=0,IF(OR(S3386>0,T3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T3011)))","v":19322.611071428579},{"$f":"IF(T3386=0,IF(OR(T3386>0,U3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U3011)))","v":17261.371836734703},{"$f":"IF(U3386=0,IF(OR(U3386>0,V3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V3011)))","v":15200.132602040825},{"$f":"IF(V3386=0,IF(OR(V3386>0,W3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W3011)))","v":13138.893367346947},{"$f":"IF(W3386=0,IF(OR(W3386>0,X3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X3011)))","v":11077.65413265307},{"$f":"IF(X3386=0,IF(OR(X3386>0,Y3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y3011)))","v":9016.4148979591919},{"$f":"IF(Y3386=0,IF(OR(Y3386>0,Z3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z3011)))","v":6955.1756632653141},{"$f":"IF(Z3386=0,IF(OR(Z3386>0,AA3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA3011)))","v":4893.9364285714364},{"$f":"IF(AA3386=0,IF(OR(AA3386>0,AB3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB3011)))","v":2832.6971938775591},{"$f":"IF(AB3386=0,IF(OR(AB3386>0,AC3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3386-($J3376*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3386,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC3011)))","v":771.45795918368185},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3383","v":"Residual Value E-Drive"},null,2025,null,"FCEV 700 barResidual Value E-Drive2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D3404","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3408-1+Input_General!$E$22,$K3408:$AC3408),I3398*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3408-1+Input_General!$F$22,$K3408:$AC3408),I3398*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3408=0,IF(OR(K3408>0,L3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3408=0,IF(OR(L3408>0,M3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3408=0,IF(OR(M3408>0,N3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3408=0,IF(OR(N3408>0,O3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3408=0,IF(OR(O3408>0,P3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3408=0,IF(OR(P3408>0,Q3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3408=0,IF(OR(Q3408>0,R3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3408=0,IF(OR(R3408>0,S3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3408=0,IF(OR(S3408>0,T3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3408=0,IF(OR(T3408>0,U3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3408=0,IF(OR(U3408>0,V3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3408=0,IF(OR(V3408>0,W3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3408=0,IF(OR(W3408>0,X3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3408=0,IF(OR(X3408>0,Y3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3408=0,IF(OR(Y3408>0,Z3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3408=0,IF(OR(Z3408>0,AA3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3408=0,IF(OR(AA3408>0,AB3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3408=0,IF(OR(AB3408>0,AC3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3408-($J3398*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3408,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3403","v":"Residual Value Replacement Unit E-Drive"},null,2027,null,"FCEV 700 barResidual Value Replacement Unit E-Drive2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D3415","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3421:AC3421,$L$6:$AC$6,\">=\"&$G3421,$L$6:$AC$6,\"<\"&$G3421+Input_General!$E$22),\"Error\")","v":29698.181174885485},{"$f":"IFERROR(SUMIFS(L3421:AC3421,$L$6:$AC$6,\">=\"&$G3421,$L$6:$AC$6,\"<\"&$G3421+Input_General!$F$22),\"Error\")","v":29698.181174885485},null,{"$f":"IFERROR(IF($G3421=L$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=M$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=N$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=O$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=P$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=R$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":29698.181174885485},{"$f":"IFERROR(IF($G3421=S$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=T$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=U$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=V$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=W$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=X$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G3421,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3414","v":"CAPEX FC Stack"},null,2029,null,"FCEV 700 barCAPEX FC Stack2029"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$D$11& \" \"&Terms!$E$22&\" \"&  Terms!$E$10","v":"Residual Value Replacement Unit FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3444","v":"Residual Value Replacement Unit FC Stack"},null,0,null,"FCEV 700 barResidual Value Replacement Unit FC Stack0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$11","v":"Residual Value Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3465","v":"Residual Value Small Battery"},null,0,null,"FCEV 700 barResidual Value Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D3476","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3479:AC3479,$L$6:$AC$6,\">=\"&$G3479,$L$6:$AC$6,\"<\"&$G3459+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3479:AC3479,$L$6:$AC$6,\">=\"&$G3479,$L$6:$AC$6,\"<\"&$G3459+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L3479=\"x\",\"x\",\nIF(L3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(M3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M3479=\"x\",\"x\",\nIF(M3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(N3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N3479=\"x\",\"x\",\nIF(N3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(O3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O3479=\"x\",\"x\",\nIF(O3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(P3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P3479=\"x\",\"x\",\nIF(P3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Q3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q3479=\"x\",\"x\",\nIF(Q3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(R3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R3479=\"x\",\"x\",\nIF(R3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(S3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S3479=\"x\",\"x\",\nIF(S3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(T3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T3479=\"x\",\"x\",\nIF(T3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(U3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U3479=\"x\",\"x\",\nIF(U3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(V3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V3479=\"x\",\"x\",\nIF(V3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(W3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W3479=\"x\",\"x\",\nIF(W3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(X3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X3479=\"x\",\"x\",\nIF(X3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Y3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y3479=\"x\",\"x\",\nIF(Y3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Z3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z3479=\"x\",\"x\",\nIF(Z3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AA3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA3479=\"x\",\"x\",\nIF(AA3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AB3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB3479=\"x\",\"x\",\nIF(AB3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AC3018>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3475","v":"CAPEX Replacement Unit Small Battery"},null,2026,null,"FCEV 700 barCAPEX Replacement Unit Small Battery2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D3486","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3491-1+Input_General!$E$22,$K3491:$AC3491),I3481*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3491-1+Input_General!$F$22,$K3491:$AC3491),I3481*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3491=0,IF(OR(K3491>0,L3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3491=0,IF(OR(L3491>0,M3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3491=0,IF(OR(M3491>0,N3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3491=0,IF(OR(N3491>0,O3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3491=0,IF(OR(O3491>0,P3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3491=0,IF(OR(P3491>0,Q3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3491=0,IF(OR(Q3491>0,R3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3491=0,IF(OR(R3491>0,S3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3491=0,IF(OR(S3491>0,T3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3491=0,IF(OR(T3491>0,U3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3491=0,IF(OR(U3491>0,V3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3491=0,IF(OR(V3491>0,W3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3491=0,IF(OR(W3491>0,X3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3491=0,IF(OR(X3491>0,Y3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3491=0,IF(OR(Y3491>0,Z3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3491=0,IF(OR(Z3491>0,AA3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3491=0,IF(OR(AA3491>0,AB3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3491=0,IF(OR(AB3491>0,AC3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3491-($J3481*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3491,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3485","v":"Residual Value Replacement Unit Small Battery"},null,2028,null,"FCEV 700 barResidual Value Replacement Unit Small Battery2028"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D3497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3502:AC3502,$L$6:$AC$6,\">=\"&$G3502,$L$6:$AC$6,\"<\"&$G3502+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3502:AC3502,$L$6:$AC$6,\">=\"&$G3502,$L$6:$AC$6,\"<\"&$G3502+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G3502=L$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=M$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=N$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=O$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=P$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=R$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=S$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=T$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=U$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=V$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=W$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=X$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G3502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3496","v":"CAPEX H2 Tank 350 bar"},null,{"$f":"G3502","v":2028},null,{"$f":"AE3502&AF3502&AH3502","v":"FCEV 700 barCAPEX H2 Tank 350 bar2028"}]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D3507","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3513-1+Input_General!$E$22,$K3513:$AC3513),I3503*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3513-1+Input_General!$F$22,$K3513:$AC3513),I3503*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3513=0,IF(OR(K3513>0,L3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3513=0,IF(OR(L3513>0,M3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3513=0,IF(OR(M3513>0,N3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3513=0,IF(OR(N3513>0,O3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3513=0,IF(OR(O3513>0,P3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3513=0,IF(OR(P3513>0,Q3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3513=0,IF(OR(Q3513>0,R3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3513=0,IF(OR(R3513>0,S3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3513=0,IF(OR(S3513>0,T3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3513=0,IF(OR(T3513>0,U3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3513=0,IF(OR(U3513>0,V3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3513=0,IF(OR(V3513>0,W3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3513=0,IF(OR(W3513>0,X3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3513=0,IF(OR(X3513>0,Y3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3513=0,IF(OR(Y3513>0,Z3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3513=0,IF(OR(Z3513>0,AA3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3513=0,IF(OR(AA3513>0,AB3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3513=0,IF(OR(AB3513>0,AC3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3513-($J3503*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3513,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3506","v":"Residual Value H2 Tank 350 bar"},null,2029,null,"FCEV 700 barResidual Value H2 Tank 350 bar2029"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D3538","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3544:AC3544,$L$6:$AC$6,\">=\"&$G3544,$L$6:$AC$6,\"<\"&$G3544+Input_General!$E$22),\"Error\")","v":20185.82273570749},{"$f":"IFERROR(SUMIFS(L3544:AC3544,$L$6:$AC$6,\">=\"&$G3544,$L$6:$AC$6,\"<\"&$G3544+Input_General!$F$22),\"Error\")","v":20185.82273570749},null,{"$f":"IFERROR(IF($G3544=L$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=M$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=N$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=O$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=P$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=R$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":20185.82273570749},{"$f":"IFERROR(IF($G3544=S$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=T$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=U$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=V$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=W$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=X$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G3544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3537","v":"CAPEX H2 Tank 700 bar"},null,2029,null,"FCEV 700 barCAPEX H2 Tank 700 bar2029"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"&Terms!$E$13","v":"CAPEX Replacement Unit H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3557","v":"CAPEX Replacement Unit H2 Tank 700 bar"},null,0,null,"FCEV 700 barCAPEX Replacement Unit H2 Tank 700 bar0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F3579,Allocations!$C$21:$C$28,0),MATCH($C3579,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3579:AC3579,$L$6:$AC$6,\">=\"&$G3579,$L$6:$AC$6,\"<\"&$G3579+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3579:AC3579,$L$6:$AC$6,\">=\"&$G3579,$L$6:$AC$6,\"<\"&$G3579+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G3579=L$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=M$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=N$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=O$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=P$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=R$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=S$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=T$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=U$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=V$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=W$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=X$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3579,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3578","v":"CAPEX H2 Tank LH2"},null,2023,null,"FCEV 700 barCAPEX H2 Tank LH22023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D3579","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3583:AC3583,$L$6:$AC$6,\">=\"&$G3583,$L$6:$AC$6,\"<\"&$G3583+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3583:AC3583,$L$6:$AC$6,\">=\"&$G3583,$L$6:$AC$6,\"<\"&$G3583+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G3583=L$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=M$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=N$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=O$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=P$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=R$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=S$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=T$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=U$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=V$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=W$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=X$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G3583,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3578","v":"CAPEX H2 Tank LH2"},null,2027,null,"FCEV 700 barCAPEX H2 Tank LH22027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D3599","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3602:AC3602,$L$6:$AC$6,\">=\"&$G3602,$L$6:$AC$6,\"<\"&$G3582+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3602:AC3602,$L$6:$AC$6,\">=\"&$G3602,$L$6:$AC$6,\"<\"&$G3582+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L3602=\"x\",\"x\",IF(L3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(M3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M3602=\"x\",\"x\",IF(M3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(N3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N3602=\"x\",\"x\",IF(N3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(O3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O3602=\"x\",\"x\",IF(O3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(P3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P3602=\"x\",\"x\",IF(P3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(Q3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q3602=\"x\",\"x\",IF(Q3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(R3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R3602=\"x\",\"x\",IF(R3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(S3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S3602=\"x\",\"x\",IF(S3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(T3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T3602=\"x\",\"x\",IF(T3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(U3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U3602=\"x\",\"x\",IF(U3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(V3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V3602=\"x\",\"x\",IF(V3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(W3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W3602=\"x\",\"x\",IF(W3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(X3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X3602=\"x\",\"x\",IF(X3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(Y3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y3602=\"x\",\"x\",IF(Y3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(Z3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z3602=\"x\",\"x\",IF(Z3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(AA3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA3602=\"x\",\"x\",IF(AA3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(AB3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB3602=\"x\",\"x\",IF(AB3602=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D3602*IF(AC3018>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2026,null,"FCEV 700 barCAPEX Replacement Unit H2 Tank LH22026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3620","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3621:AC3621,$L$6:$AC$6,\">=\"&$G3621,$L$6:$AC$6,\"<\"&$G3621+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3621:AC3621,$L$6:$AC$6,\">=\"&$G3621,$L$6:$AC$6,\"<\"&$G3621+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G3621=L$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*L3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=M$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*M3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=N$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*N3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=O$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*O3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=P$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*P3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=Q$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*Q3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=R$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*R3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=S$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*S3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=T$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*T3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=U$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*U3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=V$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*V3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=W$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*W3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=X$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*X3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=Y$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*Y3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=Z$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*Z3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=AA$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*AA3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=AB$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*AB3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=AC$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*AC3208*$D3621,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3619","v":"CAPEX Large Battery"},null,2024,null,"FCEV 700 barCAPEX Large Battery2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3630","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3635-1+Input_General!$E$22,$K3635:$AC3635),I3625*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3635-1+Input_General!$F$22,$K3635:$AC3635),I3625*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3635=0,IF(OR(K3635>0,L3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3635=0,IF(OR(L3635>0,M3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3635=0,IF(OR(M3635>0,N3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3635=0,IF(OR(N3635>0,O3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3635=0,IF(OR(O3635>0,P3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3635=0,IF(OR(P3635>0,Q3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3635=0,IF(OR(Q3635>0,R3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3635=0,IF(OR(R3635>0,S3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3635=0,IF(OR(S3635>0,T3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3635=0,IF(OR(T3635>0,U3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3635=0,IF(OR(U3635>0,V3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3635=0,IF(OR(V3635>0,W3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3635=0,IF(OR(W3635>0,X3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3635=0,IF(OR(X3635>0,Y3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3635=0,IF(OR(Y3635>0,Z3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3635=0,IF(OR(Z3635>0,AA3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3635=0,IF(OR(AA3635>0,AB3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3635=0,IF(OR(AB3635>0,AC3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3635-($J3625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3629","v":"Residual Value Large Battery"},null,2028,null,"FCEV 700 barResidual Value Large Battery2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3640","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3647:AC3647,$L$6:$AC$6,\">=\"&$G3647,$L$6:$AC$6,\"<\"&$G3627+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3647:AC3647,$L$6:$AC$6,\">=\"&$G3647,$L$6:$AC$6,\"<\"&$G3627+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L3647=\"x\",\"x\",\nIF(L3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(M$6,Input_General!$B$166:$V$166,0))*M3214*IF(M3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M3647=\"x\",\"x\",\nIF(M3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(N$6,Input_General!$B$166:$V$166,0))*N3214*IF(N3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N3647=\"x\",\"x\",\nIF(N3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(O$6,Input_General!$B$166:$V$166,0))*O3214*IF(O3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O3647=\"x\",\"x\",\nIF(O3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(P$6,Input_General!$B$166:$V$166,0))*P3214*IF(P3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P3647=\"x\",\"x\",\nIF(P3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Q$6,Input_General!$B$166:$V$166,0))*Q3214*IF(Q3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q3647=\"x\",\"x\",\nIF(Q3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(R$6,Input_General!$B$166:$V$166,0))*R3214*IF(R3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R3647=\"x\",\"x\",\nIF(R3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(S$6,Input_General!$B$166:$V$166,0))*S3214*IF(S3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S3647=\"x\",\"x\",\nIF(S3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(T$6,Input_General!$B$166:$V$166,0))*T3214*IF(T3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T3647=\"x\",\"x\",\nIF(T3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(U$6,Input_General!$B$166:$V$166,0))*U3214*IF(U3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U3647=\"x\",\"x\",\nIF(U3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(V$6,Input_General!$B$166:$V$166,0))*V3214*IF(V3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V3647=\"x\",\"x\",\nIF(V3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(W$6,Input_General!$B$166:$V$166,0))*W3214*IF(W3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W3647=\"x\",\"x\",\nIF(W3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(X$6,Input_General!$B$166:$V$166,0))*X3214*IF(X3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X3647=\"x\",\"x\",\nIF(X3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Y$6,Input_General!$B$166:$V$166,0))*Y3214*IF(Y3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y3647=\"x\",\"x\",\nIF(Y3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Z$6,Input_General!$B$166:$V$166,0))*Z3214*IF(Z3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z3647=\"x\",\"x\",\nIF(Z3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AA$6,Input_General!$B$166:$V$166,0))*AA3214*IF(AA3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA3647=\"x\",\"x\",\nIF(AA3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AB$6,Input_General!$B$166:$V$166,0))*AB3214*IF(AB3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB3647=\"x\",\"x\",\nIF(AB3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AC$6,Input_General!$B$166:$V$166,0))*AC3214*IF(AC3022>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3639","v":"CAPEX Replacement Unit Large Battery"},null,2030,null,"FCEV 700 barCAPEX Replacement Unit Large Battery2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D3691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3693-1+Input_General!$E$22,$K3693:$AC3693),I3683*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3693-1+Input_General!$F$22,$K3693:$AC3693),I3683*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3693=0,IF(OR(K3693>0,L3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3693=0,IF(OR(L3693>0,M3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3693=0,IF(OR(M3693>0,N3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3693=0,IF(OR(N3693>0,O3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3693=0,IF(OR(O3693>0,P3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3693=0,IF(OR(P3693>0,Q3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3693=0,IF(OR(Q3693>0,R3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3693=0,IF(OR(R3693>0,S3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3693=0,IF(OR(S3693>0,T3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3693=0,IF(OR(T3693>0,U3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3693=0,IF(OR(U3693>0,V3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3693=0,IF(OR(V3693>0,W3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3693=0,IF(OR(W3693>0,X3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3693=0,IF(OR(X3693>0,Y3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3693=0,IF(OR(Y3693>0,Z3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3693=0,IF(OR(Z3693>0,AA3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3693=0,IF(OR(AA3693>0,AB3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3693=0,IF(OR(AB3693>0,AC3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3693-($J3683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C3693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2025,null,"FCEV 700 barResidual Value Replacement Unit Catenary Equipment2025"]
[null,null,{"$f":"Terms!$E$17","v":"Infrastructure"},{"$f":"INDEX('Cockpit Details'!$H$25:$H$31,MATCH(F3704,'Cockpit Details'!$F$25:$F$31,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3704:AC3704,$L$6:$AC$6,\">=\"&$G3704,$L$6:$AC$6,\"<\"&$G3704+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3704:AC3704,$L$6:$AC$6,\">=\"&$G3704,$L$6:$AC$6,\"<\"&$G3704+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G3704=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C700","v":"CAPEX Infrastructure"},null,2026,null,"FCEV 700 barCAPEX Infrastructure2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"C3723","v":"Total Energy/Fuel OPEX"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},191290.31108367461,350548.31108367466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},"Total Energy/Fuel OPEX",null,2025,null,"FCEV 700 barTotal Energy/Fuel OPEX2025"]
[null,null,{"$f":"C3733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3735:AC3735,$L$6:$AC$6,\">=\"&$G3735,$L$6:$AC$6,\"<\"&$G3735+Input_General!$E$22),\"Error\")","v":91433.984397422813},{"$f":"IFERROR(SUMIFS(L3735:AC3735,$L$6:$AC$6,\">=\"&$G3735,$L$6:$AC$6,\"<\"&$G3735+Input_General!$F$22),\"Error\")","v":167441.95142917577},null,{"$f":"IF(L$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":20085.635680880609},{"$f":"IF(N$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":19143.006526139714},{"$f":"IF(O$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":18244.615439712154},{"$f":"IF(P$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":17388.386306427659},{"$f":"IF(Q$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":16572.340444262671},{"$f":"IF(R$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":15794.592031752945},{"$f":"IF(S$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":15053.343749999998},{"$f":"IF(T$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":15053.343749999998},{"$f":"IF(U$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":15053.343749999998},{"$f":"IF(V$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":15053.343749999998},{"$f":"IF(W$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":15053.343749999998},{"$f":"IF(X$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":15053.343749999998},{"$f":"IF(Y$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":15053.343749999998},{"$f":"IF(Z$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":15053.343749999998},{"$f":"IF(AA$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":15053.343749999998},{"$f":"IF(AB$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":15053.343749999998},{"$f":"IF(AC$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC3011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G3735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":15053.343749999998},null,{"$f":"C3008","v":"FCEV 700 bar"},"Energy/Fuel Cost w/o tax/surcharges",null,2024,null,"FCEV 700 barEnergy/Fuel Cost w/o tax/surcharges2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3752","v":0},null,0,null,"FCEV 700 bar00"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3758:AC3758,$L$6:$AC$6,\">=\"&$G3758,$L$6:$AC$6,\"<\"&$G3758+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3758:AC3758,$L$6:$AC$6,\">=\"&$G3758,$L$6:$AC$6,\"<\"&$G3758+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IF(L$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(L$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*L3011,0)","v":0},{"$f":"IF(M$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(M$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*M3011,0)","v":0},{"$f":"IF(N$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(N$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*N3011,0)","v":0},{"$f":"IF(O$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(O$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*O3011,0)","v":0},{"$f":"IF(P$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(P$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*P3011,0)","v":0},{"$f":"IF(Q$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Q$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*Q3011,0)","v":0},{"$f":"IF(R$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(R$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*R3011,0)","v":0},{"$f":"IF(S$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(S$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*S3011,0)","v":0},{"$f":"IF(T$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(T$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*T3011,0)","v":0},{"$f":"IF(U$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(U$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*U3011,0)","v":0},{"$f":"IF(V$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(V$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*V3011,0)","v":0},{"$f":"IF(W$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(W$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*W3011,0)","v":0},{"$f":"IF(X$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(X$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*X3011,0)","v":0},{"$f":"IF(Y$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Y$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*Y3011,0)","v":0},{"$f":"IF(Z$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Z$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*Z3011,0)","v":0},{"$f":"IF(AA$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AA$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*AA3011,0)","v":0},{"$f":"IF(AB$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AB$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*AB3011,0)","v":0},{"$f":"IF(AC$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AC$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F3758,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G3758,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*AC3011,0)","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3753","v":"AdBlue"},null,{"$f":"G3758","v":2027},null,{"$f":"AE3758&AF3758&AH3758","v":"FCEV 700 barAdBlue2027"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3774","v":0},null,0,null,"FCEV 700 bar00"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3793:AC3793,$L$6:$AC$6,\">=\"&$G3793,$L$6:$AC$6,\"<\"&$G3793+Input_General!$E$22),\"Error\")","v":6004.3224699992879},{"$f":"IFERROR(SUMIFS(L3793:AC3793,$L$6:$AC$6,\">=\"&$G3793,$L$6:$AC$6,\"<\"&$G3793+Input_General!$F$22),\"Error\")","v":12008.644939998576},null,{"$f":"IF(L$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(P$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(Q$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(R$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(S$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1200.8644939998576},{"$f":"IF(T$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1200.8644939998576},{"$f":"IF(U$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1200.8644939998576},{"$f":"IF(V$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1200.8644939998576},{"$f":"IF(W$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1200.8644939998576},{"$f":"IF(X$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1200.8644939998576},{"$f":"IF(Y$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1200.8644939998576},{"$f":"IF(Z$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1200.8644939998576},{"$f":"IF(AA$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1200.8644939998576},{"$f":"IF(AB$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1200.8644939998576},{"$f":"IF(AC$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1200.8644939998576},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3785","v":"Motor Vehicle Tax"},null,2030,null,"FCEV 700 barMotor Vehicle Tax2030"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I3806+I3816+I3826","v":58665.147679642861},{"$f":"J3806+J3816+J3826","v":117330.29535928572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3795","v":"Maintenance & Insurance"},null,2023,null,"FCEV 700 barMaintenance & Insurance2023"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3812:AC3812,$L$6:$AC$6,\">=\"&$G3812,$L$6:$AC$6,\"<\"&$G3812+Input_General!$E$22),\"Error\")","v":51300},{"$f":"IFERROR(SUMIFS(L3812:AC3812,$L$6:$AC$6,\">=\"&$G3812,$L$6:$AC$6,\"<\"&$G3812+Input_General!$F$22),\"Error\")","v":102600},null,{"$f":"IF(L$6>=$G3812,L3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G3812,M3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G3812,N3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G3812,O3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G3812,P3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(Q$6>=$G3812,Q3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(R$6>=$G3812,R3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(S$6>=$G3812,S3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(T$6>=$G3812,T3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(U$6>=$G3812,U3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(V$6>=$G3812,V3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(W$6>=$G3812,W3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(X$6>=$G3812,X3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(Y$6>=$G3812,Y3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(Z$6>=$G3812,Z3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(AA$6>=$G3812,AA3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(AB$6>=$G3812,AB3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":10260},{"$f":"IF(AC$6>=$G3812,AC3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":10260},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3805","v":"Truck Maintenance Cost"},null,2029,null,"FCEV 700 barTruck Maintenance Cost2029"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3831:AC3831,$L$6:$AC$6,\">=\"&$G3831,$L$6:$AC$6,\"<\"&$G3831+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3831:AC3831,$L$6:$AC$6,\">=\"&$G3831,$L$6:$AC$6,\"<\"&$G3831+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K3831=0,IF($G3831=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),K3831)","v":0},{"$f":"IF(L3831=0,IF($G3831=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),L3831)","v":0},{"$f":"IF(M3831=0,IF($G3831=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),M3831)","v":0},{"$f":"IF(N3831=0,IF($G3831=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),N3831)","v":0},{"$f":"IF(O3831=0,IF($G3831=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),O3831)","v":0},{"$f":"IF(P3831=0,IF($G3831=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),P3831)","v":0},{"$f":"IF(Q3831=0,IF($G3831=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),Q3831)","v":0},{"$f":"IF(R3831=0,IF($G3831=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),R3831)","v":0},{"$f":"IF(S3831=0,IF($G3831=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),S3831)","v":0},{"$f":"IF(T3831=0,IF($G3831=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),T3831)","v":0},{"$f":"IF(U3831=0,IF($G3831=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),U3831)","v":0},{"$f":"IF(V3831=0,IF($G3831=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),V3831)","v":0},{"$f":"IF(W3831=0,IF($G3831=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),W3831)","v":0},{"$f":"IF(X3831=0,IF($G3831=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),X3831)","v":0},{"$f":"IF(Y3831=0,IF($G3831=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),Y3831)","v":0},{"$f":"IF(Z3831=0,IF($G3831=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),Z3831)","v":0},{"$f":"IF(AA3831=0,IF($G3831=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),AA3831)","v":0},{"$f":"IF(AB3831=0,IF($G3831=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),AB3831)","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3825","v":"Infrastructure Maintenance Cost"},null,2028,null,"FCEV 700 barInfrastructure Maintenance Cost2028"]
[null,null,"Road Toll",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3835","v":"Road Toll"},null,0,null,"FCEV 700 barRoad Toll0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17&\" \"&C3880","v":"Well to Wheel CO2 Emissions FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D3880","v":1},null,{"$f":"C3008","v":"FCEV 700 bar"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L3882:AC3882,$L$6:$AC$6,\">=\"&$G3882,$L$6:$AC$6,\"<\"&$G3882+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3882:AC3882,$L$6:$AC$6,\">=\"&$G3882,$L$6:$AC$6,\"<\"&$G3882+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D3882=0,0,IF(L3069+L3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L3069+L3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(M3069+M3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M3069+M3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(N3069+N3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N3069+N3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(O3069+O3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O3069+O3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(P3069+P3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P3069+P3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(Q3069+Q3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q3069+Q3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(R3069+R3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R3069+R3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(S3069+S3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S3069+S3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(T3069+T3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T3069+T3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(U3069+U3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U3069+U3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(V3069+V3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V3069+V3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(W3069+W3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W3069+W3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(X3069+X3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X3069+X3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(Y3069+Y3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y3069+Y3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(Z3069+Z3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z3069+Z3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(AA3069+AA3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA3069+AA3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(AB3069+AB3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB3069+AB3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(AC3069+AC3079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F3882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC3069+AC3079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"\"Year of original \"&C4027","v":"Year of original Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D4047","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},null,null,2025,null,"FCEV LH22025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F4057,Allocations!$R$21:$R$28,0),MATCH(C4057,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2023,null,null,null,0,{"$f":"IF(K4057>0,K4057,IF(L4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4057>0,L4057,IF(M4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4057>0,M4057,IF(N4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4057>0,N4057,IF(O4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4057>0,O4057,IF(P4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4057>0,P4057,IF(Q4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4057>0,Q4057,IF(R4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4057>0,R4057,IF(S4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4057>0,S4057,IF(T4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4057>0,T4057,IF(U4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4057>0,U4057,IF(V4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4057>0,V4057,IF(W4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4057>0,W4057,IF(X4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4057>0,X4057,IF(Y4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4057>0,Y4057,IF(Z4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4057>0,Z4057,IF(AA4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4057>0,AA4057,IF(AB4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4057>0,AB4057,IF(AC4015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2023,null,"FCEV LH22023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D4077","v":1},null,{"$f":"C4008","v":"FCEV LH2"},2026,null,null,null,0,{"$f":"IF(K4080>0,K4080,IF(L4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4080>0,L4080,IF(M4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4080>0,M4080,IF(N4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4080>0,N4080,IF(O4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4080>0,O4080,IF(P4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4080>0,P4080,IF(Q4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4080>0,Q4080,IF(R4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4080>0,R4080,IF(S4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4080>0,S4080,IF(T4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4080>0,T4080,IF(U4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4080>0,U4080,IF(V4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4080>0,V4080,IF(W4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4080>0,W4080,IF(X4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4080>0,X4080,IF(Y4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4080>0,Y4080,IF(Z4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4080>0,Z4080,IF(AA4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4080>0,AA4080,IF(AB4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4080>0,AB4080,IF(AC4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4080,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2026,null,"FCEV LH22026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D4087","v":1},null,{"$f":"C4008","v":"FCEV LH2"},2028,null,null,null,0,0,0,0,0,0,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,null,{"$f":"C4008","v":"FCEV LH2"},null,null,2028,null,"FCEV LH22028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D4097","v":1},null,{"$f":"C4008","v":"FCEV LH2"},2029,null,null,null,0,{"$f":"IF(K4103>0,K4103,IF(L4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4103>0,L4103,IF(M4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4103>0,M4103,IF(N4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4103>0,N4103,IF(O4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4103>0,O4103,IF(P4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4103>0,P4103,IF(Q4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4103>0,Q4103,IF(R4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4103>0,R4103,IF(S4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4103>0,S4103,IF(T4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4103>0,T4103,IF(U4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4103>0,U4103,IF(V4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4103>0,V4103,IF(W4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4103>0,W4103,IF(X4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4103>0,X4103,IF(Y4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4103>0,Y4103,IF(Z4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4103>0,Z4103,IF(AA4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4103>0,AA4103,IF(AB4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4103>0,AB4103,IF(AC4021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4103,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2029,null,"FCEV LH22029"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D4107","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},null,null,2030,null,"FCEV LH22030"]
[null,null,{"$f":"\"Year of original \"&C4127","v":"Year of original H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D4137","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2026,null,null,null,0,{"$f":"IF(K4140>0,K4140,IF(L4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4140>0,L4140,IF(M4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4140>0,M4140,IF(N4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4140>0,N4140,IF(O4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4140>0,O4140,IF(P4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4140>0,P4140,IF(Q4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4140>0,Q4140,IF(R4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4140>0,R4140,IF(S4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4140>0,S4140,IF(T4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4140>0,T4140,IF(U4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4140>0,U4140,IF(V4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4140>0,V4140,IF(W4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4140>0,W4140,IF(X4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4140>0,X4140,IF(Y4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4140>0,Y4140,IF(Z4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4140>0,Z4140,IF(AA4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4140>0,AA4140,IF(AB4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4140>0,AB4140,IF(AC4018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4140,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2026,null,"FCEV LH22026"]
[null,null,{"$f":"\"Year of replacement \"&C4157","v":"Year of replacement H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D4157","v":1},null,{"$f":"C4008","v":"FCEV LH2"},2025,null,null,null,0,{"$f":"IF(K4159>0,K4159,IF(L4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4159>0,L4159,IF(M4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4159>0,M4159,IF(N4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4159>0,N4159,IF(O4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4159>0,O4159,IF(P4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4159>0,P4159,IF(Q4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4159>0,Q4159,IF(R4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4159>0,R4159,IF(S4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4159>0,S4159,IF(T4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4159>0,T4159,IF(U4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4159>0,U4159,IF(V4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4159>0,V4159,IF(W4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4159>0,W4159,IF(X4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4159>0,X4159,IF(Y4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4159>0,Y4159,IF(Z4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4159>0,Z4159,IF(AA4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4159>0,AA4159,IF(AB4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4159>0,AB4159,IF(AC4017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4159,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2025,null,"FCEV LH22025"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D4177","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2028,null,null,null,0,{"$f":"IF(K4182>0,K4182,IF(L4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4182>0,L4182,IF(M4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4182>0,M4182,IF(N4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4182>0,N4182,IF(O4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4182>0,O4182,IF(P4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4182>0,P4182,IF(Q4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4182>0,Q4182,IF(R4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4182>0,R4182,IF(S4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4182>0,S4182,IF(T4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4182>0,T4182,IF(U4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4182>0,U4182,IF(V4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4182>0,V4182,IF(W4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4182>0,W4182,IF(X4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":2035},{"$f":"IF(X4182>0,X4182,IF(Y4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":2035},{"$f":"IF(Y4182>0,Y4182,IF(Z4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":2035},{"$f":"IF(Z4182>0,Z4182,IF(AA4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":2035},{"$f":"IF(AA4182>0,AA4182,IF(AB4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":2035},{"$f":"IF(AB4182>0,AB4182,IF(AC4020>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4182,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":2035},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2028,null,"FCEV LH22028"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D4187","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},null,null,2030,null,"FCEV LH22030"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D4197","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2030,null,null,null,0,{"$f":"IF(K4204>0,K4204,IF(L4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4204>0,L4204,IF(M4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4204>0,M4204,IF(N4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4204>0,N4204,IF(O4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4204>0,O4204,IF(P4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4204>0,P4204,IF(Q4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4204>0,Q4204,IF(R4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4204>0,R4204,IF(S4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4204>0,S4204,IF(T4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4204>0,T4204,IF(U4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4204>0,U4204,IF(V4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4204>0,V4204,IF(W4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4204>0,W4204,IF(X4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4204>0,X4204,IF(Y4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4204>0,Y4204,IF(Z4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4204>0,Z4204,IF(AA4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4204>0,AA4204,IF(AB4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4204>0,AB4204,IF(AC4044>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C4204,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2030,null,"FCEV LH22030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F4217,Allocations!$C$21:$C$28,0),MATCH(C4217,Allocations!$C$21:$P$21,0))","v":1},null,{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D4217=0,0,IF(L$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L4097=0,L4087,L4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(M$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M4097=0,M4087,M4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(N$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N4097=0,N4087,N4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(O$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O4097=0,O4087,O4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(P$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P4097=0,P4087,P4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(Q$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q4097=0,Q4087,Q4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(R$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R4097=0,R4087,R4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(S$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S4097=0,S4087,S4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(T$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T4097=0,T4087,T4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(U$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U4097=0,U4087,U4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(V$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V4097=0,V4087,V4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(W$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W4097=0,W4087,W4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(X$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X4097=0,X4087,X4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(Y$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y4097=0,Y4087,Y4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(Z$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z4097=0,Z4087,Z4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(AA$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA4097=0,AA4087,AA4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(AB$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB4097=0,AB4087,AB4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},{"$f":"IF($D4217=0,0,IF(AC$6>=$G4217,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC4097=0,AC4087,AC4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.8085606060606062},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2023,null,"FCEV LH22023"]
[null,null,{"$f":"Terms!$H$13","v":"Payload Reduction due to Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$H$19","v":"tonne-kilometre"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4236","v":"tonne-kilometre"},null,0,null,"FCEV LH2tonne-kilometre0"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C4008","v":"FCEV LH2"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},468390.74016419554,830939.78686138638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4248","v":"TCO"},null,2024,null,"FCEV LH2TCO2024"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C4008","v":"FCEV LH2"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4274:AC4274,$L$6:$AC$6,\">=\"&$G4274,$L$6:$AC$6,\"<\"&$G4274+Input_General!$E$22),\"Error\")","v":147708.5352548334},{"$f":"IFERROR(SUMIFS(L4274:AC4274,$L$6:$AC$6,\">=\"&$G4274,$L$6:$AC$6,\"<\"&$G4274+Input_General!$F$22),\"Error\")","v":147708.5352548334},null,0,0,0,0,147708.5352548334,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},"Total CAPEX",null,2027,null,"FCEV LH2Total CAPEX2027"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C4008","v":"FCEV LH2"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4294:AC4294,$L$6:$AC$6,\">=\"&$G4294,$L$6:$AC$6,\"<\"&$G4294+Input_General!$E$22),\"Error\")","v":147708.53525483343},{"$f":"IFERROR(SUMIFS(L4294:AC4294,$L$6:$AC$6,\">=\"&$G4294,$L$6:$AC$6,\"<\"&$G4294+Input_General!$F$22),\"Error\")","v":147708.53525483343},null,0,0,0,0,147708.53525483343,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},"Total original cost of vehicle at purchase",null,2027,null,"FCEV LH2Total original cost of vehicle at purchase2027"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C4008","v":"FCEV LH2"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4296:AC4296,$L$6:$AC$6,\">=\"&$G4296,$L$6:$AC$6,\"<\"&$G4296+Input_General!$E$22),\"Error\")","v":141857.06212818495},{"$f":"IFERROR(SUMIFS(L4296:AC4296,$L$6:$AC$6,\">=\"&$G4296,$L$6:$AC$6,\"<\"&$G4296+Input_General!$F$22),\"Error\")","v":141857.06212818495},null,0,0,0,0,0,0,141857.06212818495,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},"Total original cost of vehicle at purchase",null,2029,null,"FCEV LH2Total original cost of vehicle at purchase2029"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4317:AC4317,$L$6:$AC$6,\">=\"&$G4317,$L$6:$AC$6,\"<\"&$G4307+Input_General!$E$22),\"Error\")","v":56554.650566063494},{"$f":"IFERROR(SUMIFS(L4317:AC4317,$L$6:$AC$6,\">=\"&$G4317,$L$6:$AC$6,\"<\"&$G4317+Input_General!$F$22),\"Error\")","v":56554.650566063494},{"$f":"SUMIFS(K4333:K4698,$G4333:$G4698,$G4317,$E4333:$E4698,$C4317)","v":0},0,0,0,0,0,0,0,56554.650566063494,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C309","v":"CAPEX Powertrain"},null,2030,null,"FCEV LH2CAPEX Powertrain2030"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D4333","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4336:AC4336,$L$6:$AC$6,\">=\"&$G4336,$L$6:$AC$6,\"<\"&$G4336+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4336:AC4336,$L$6:$AC$6,\">=\"&$G4336,$L$6:$AC$6,\"<\"&$G4336+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IFERROR(IF($G4336=L$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=M$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=N$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=O$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=P$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=R$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=S$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=T$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=U$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=V$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=W$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=X$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH($G4336,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4332","v":"CAPEX Diesel Drivetrain"},null,2026,null,"FCEV LH2CAPEX Diesel Drivetrain2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F4353,Allocations!$C$21:$C$28,0),MATCH(C4353,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4353:AC4353,$L$6:$AC$6,\">=\"&$G4353,$L$6:$AC$6,\"<\"&$G4353+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4353:AC4353,$L$6:$AC$6,\">=\"&$G4353,$L$6:$AC$6,\"<\"&$G4333+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L4353=\"x\",\"x\",\nIF(L4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(M4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M4353=\"x\",\"x\",\nIF(M4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(N4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N4353=\"x\",\"x\",\nIF(N4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(O4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O4353=\"x\",\"x\",\nIF(O4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(P4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P4353=\"x\",\"x\",\nIF(P4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Q4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q4353=\"x\",\"x\",\nIF(Q4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(R4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R4353=\"x\",\"x\",\nIF(R4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(S4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S4353=\"x\",\"x\",\nIF(S4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(T4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T4353=\"x\",\"x\",\nIF(T4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(U4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U4353=\"x\",\"x\",\nIF(U4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(V4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V4353=\"x\",\"x\",\nIF(V4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(W4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W4353=\"x\",\"x\",\nIF(W4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(X4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X4353=\"x\",\"x\",\nIF(X4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Y4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y4353=\"x\",\"x\",\nIF(Y4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Z4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z4353=\"x\",\"x\",\nIF(Z4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AA4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA4353=\"x\",\"x\",\nIF(AA4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AB4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB4353=\"x\",\"x\",\nIF(AB4353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AC4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2023,null,"FCEV LH2CAPEX Replacement Unit Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D4353","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4359:AC4359,$L$6:$AC$6,\">=\"&$G4359,$L$6:$AC$6,\"<\"&$G4339+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4359:AC4359,$L$6:$AC$6,\">=\"&$G4359,$L$6:$AC$6,\"<\"&$G4339+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L4359=\"x\",\"x\",\nIF(L4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(M4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M4359=\"x\",\"x\",\nIF(M4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(N4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N4359=\"x\",\"x\",\nIF(N4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(O4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O4359=\"x\",\"x\",\nIF(O4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(P4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P4359=\"x\",\"x\",\nIF(P4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Q4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q4359=\"x\",\"x\",\nIF(Q4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(R4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R4359=\"x\",\"x\",\nIF(R4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(S4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S4359=\"x\",\"x\",\nIF(S4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(T4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T4359=\"x\",\"x\",\nIF(T4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(U4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U4359=\"x\",\"x\",\nIF(U4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(V4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V4359=\"x\",\"x\",\nIF(V4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(W4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W4359=\"x\",\"x\",\nIF(W4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(X4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X4359=\"x\",\"x\",\nIF(X4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Y4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y4359=\"x\",\"x\",\nIF(Y4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Z4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z4359=\"x\",\"x\",\nIF(Z4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AA4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA4359=\"x\",\"x\",\nIF(AA4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AB4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB4359=\"x\",\"x\",\nIF(AB4359=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AC4021>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4359,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2029,null,"FCEV LH2CAPEX Replacement Unit Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D4374","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4375:AC4375,$L$6:$AC$6,\">=\"&$G4375,$L$6:$AC$6,\"<\"&$G4375+Input_General!$E$22),\"Error\")","v":34046.357142857138},{"$f":"IFERROR(SUMIFS(L4375:AC4375,$L$6:$AC$6,\">=\"&$G4375,$L$6:$AC$6,\"<\"&$G4375+Input_General!$F$22),\"Error\")","v":34046.357142857138},null,{"$f":"IFERROR(IF($G4375=L$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=M$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":34046.357142857138},{"$f":"IFERROR(IF($G4375=N$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=O$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=P$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=R$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=S$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=T$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=U$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=V$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=W$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=X$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G4375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4373","v":"CAPEX E-Drive"},null,2024,null,"FCEV LH2CAPEX E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F4394,Allocations!$C$21:$C$28,0),MATCH($C4394,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4394:AC4394,$L$6:$AC$6,\">=\"&$G4394,$L$6:$AC$6,\"<\"&$G4394+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4394:AC4394,$L$6:$AC$6,\">=\"&$G4394,$L$6:$AC$6,\"<\"&$G4374+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L4394=\"x\",\"x\",\nIF(L4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(M4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M4394=\"x\",\"x\",\nIF(M4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(N4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N4394=\"x\",\"x\",\nIF(N4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(O4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O4394=\"x\",\"x\",\nIF(O4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(P4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P4394=\"x\",\"x\",\nIF(P4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Q4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q4394=\"x\",\"x\",\nIF(Q4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(R4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R4394=\"x\",\"x\",\nIF(R4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(S4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S4394=\"x\",\"x\",\nIF(S4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(T4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T4394=\"x\",\"x\",\nIF(T4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(U4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U4394=\"x\",\"x\",\nIF(U4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(V4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V4394=\"x\",\"x\",\nIF(V4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(W4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W4394=\"x\",\"x\",\nIF(W4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(X4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X4394=\"x\",\"x\",\nIF(X4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Y4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y4394=\"x\",\"x\",\nIF(Y4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Z4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z4394=\"x\",\"x\",\nIF(Z4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AA4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA4394=\"x\",\"x\",\nIF(AA4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AB4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB4394=\"x\",\"x\",\nIF(AB4394=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AC4015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4394,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4393","v":"CAPEX Replacement Unit E-Drive"},null,2023,null,"FCEV LH2CAPEX Replacement Unit E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D4394","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4401:AC4401,$L$6:$AC$6,\">=\"&$G4401,$L$6:$AC$6,\"<\"&$G4381+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4401:AC4401,$L$6:$AC$6,\">=\"&$G4401,$L$6:$AC$6,\"<\"&$G4381+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L4401=\"x\",\"x\",\nIF(L4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(M4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M4401=\"x\",\"x\",\nIF(M4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(N4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N4401=\"x\",\"x\",\nIF(N4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(O4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O4401=\"x\",\"x\",\nIF(O4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(P4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P4401=\"x\",\"x\",\nIF(P4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Q4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q4401=\"x\",\"x\",\nIF(Q4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(R4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R4401=\"x\",\"x\",\nIF(R4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(S4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S4401=\"x\",\"x\",\nIF(S4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(T4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T4401=\"x\",\"x\",\nIF(T4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(U4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U4401=\"x\",\"x\",\nIF(U4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(V4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V4401=\"x\",\"x\",\nIF(V4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(W4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W4401=\"x\",\"x\",\nIF(W4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(X4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X4401=\"x\",\"x\",\nIF(X4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Y4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y4401=\"x\",\"x\",\nIF(Y4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Z4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z4401=\"x\",\"x\",\nIF(Z4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AA4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA4401=\"x\",\"x\",\nIF(AA4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AB4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB4401=\"x\",\"x\",\nIF(AB4401=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AC4022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C4401,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4393","v":"CAPEX Replacement Unit E-Drive"},null,2030,null,"FCEV LH2CAPEX Replacement Unit E-Drive2030"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D4415","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4417:AC4417,$L$6:$AC$6,\">=\"&$G4417,$L$6:$AC$6,\"<\"&$G4417+Input_General!$E$22),\"Error\")","v":68471.432027877585},{"$f":"IFERROR(SUMIFS(L4417:AC4417,$L$6:$AC$6,\">=\"&$G4417,$L$6:$AC$6,\"<\"&$G4417+Input_General!$F$22),\"Error\")","v":68471.432027877585},null,{"$f":"IFERROR(IF($G4417=L$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=M$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=N$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":68471.432027877585},{"$f":"IFERROR(IF($G4417=O$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=P$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=R$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=S$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=T$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=U$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=V$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=W$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=X$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G4417,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4414","v":"CAPEX FC Stack"},null,2025,null,"FCEV LH2CAPEX FC Stack2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D4425","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4427-1+Input_General!$E$22,$K4427:$AC4427),I4417*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":47563.191176507811},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4427-1+Input_General!$F$22,$K4427:$AC4427),I4417*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":26654.950325138045},0,{"$f":"IF(K4427=0,IF(OR(K4427>0,L4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4427=0,IF(OR(L4427>0,M4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4427=0,IF(OR(M4427>0,N4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011)))","v":64289.78385760363},{"$f":"IF(N4427=0,IF(OR(N4427>0,O4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011)))","v":60108.135687329675},{"$f":"IF(O4427=0,IF(OR(O4427>0,P4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011)))","v":55926.487517055721},{"$f":"IF(P4427=0,IF(OR(P4427>0,Q4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011)))","v":51744.839346781766},{"$f":"IF(Q4427=0,IF(OR(Q4427>0,R4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011)))","v":47563.191176507811},{"$f":"IF(R4427=0,IF(OR(R4427>0,S4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011)))","v":43381.543006233856},{"$f":"IF(S4427=0,IF(OR(S4427>0,T4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011)))","v":39199.894835959902},{"$f":"IF(T4427=0,IF(OR(T4427>0,U4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011)))","v":35018.246665685947},{"$f":"IF(U4427=0,IF(OR(U4427>0,V4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011)))","v":30836.598495411996},{"$f":"IF(V4427=0,IF(OR(V4427>0,W4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011)))","v":26654.950325138045},{"$f":"IF(W4427=0,IF(OR(W4427>0,X4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011)))","v":22473.302154864094},{"$f":"IF(X4427=0,IF(OR(X4427>0,Y4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011)))","v":18291.653984590142},{"$f":"IF(Y4427=0,IF(OR(Y4427>0,Z4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011)))","v":14110.005814316191},{"$f":"IF(Z4427=0,IF(OR(Z4427>0,AA4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011)))","v":9928.3576440422403},{"$f":"IF(AA4427=0,IF(OR(AA4427>0,AB4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011)))","v":5746.7094737682883},{"$f":"IF(AB4427=0,IF(OR(AB4427>0,AC4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4427-($J4417*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4427,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011)))","v":1565.0613034943362},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4424","v":"Residual Value FC Stack"},null,2025,null,"FCEV LH2Residual Value FC Stack2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D4445","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4450-1+Input_General!$E$22,$K4450:$AC4450),I4440*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4450-1+Input_General!$F$22,$K4450:$AC4450),I4440*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4450=0,IF(OR(K4450>0,L4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4450=0,IF(OR(L4450>0,M4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4450=0,IF(OR(M4450>0,N4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4450=0,IF(OR(N4450>0,O4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4450=0,IF(OR(O4450>0,P4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4450=0,IF(OR(P4450>0,Q4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4450=0,IF(OR(Q4450>0,R4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4450=0,IF(OR(R4450>0,S4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4450=0,IF(OR(S4450>0,T4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4450=0,IF(OR(T4450>0,U4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4450=0,IF(OR(U4450>0,V4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4450=0,IF(OR(V4450>0,W4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4450=0,IF(OR(W4450>0,X4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4450=0,IF(OR(X4450>0,Y4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4450=0,IF(OR(Y4450>0,Z4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4450=0,IF(OR(Z4450>0,AA4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4450=0,IF(OR(AA4450>0,AB4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4450=0,IF(OR(AB4450>0,AC4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4450-($J4440*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4450,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4444","v":"Residual Value Replacement Unit FC Stack"},null,2028,null,"FCEV LH2Residual Value Replacement Unit FC Stack2028"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$11","v":"Residual Value Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4465","v":"Residual Value Small Battery"},null,0,null,"FCEV LH2Residual Value Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D4466","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4473-1+Input_General!$E$22,$K4473:$AC4473),I4463*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":16127.582954806358},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4473-1+Input_General!$F$22,$K4473:$AC4473),I4463*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":9038.0799078349264},0,{"$f":"IF(K4473=0,IF(OR(K4473>0,L4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4473=0,IF(OR(L4473>0,M4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4473=0,IF(OR(M4473>0,N4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4473=0,IF(OR(N4473>0,O4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4473=0,IF(OR(O4473>0,P4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4473=0,IF(OR(P4473>0,Q4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4473=0,IF(OR(Q4473>0,R4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4473=0,IF(OR(R4473>0,S4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011)))","v":21799.185392383497},{"$f":"IF(S4473=0,IF(OR(S4473>0,T4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011)))","v":20381.284782989213},{"$f":"IF(T4473=0,IF(OR(T4473>0,U4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011)))","v":18963.384173594928},{"$f":"IF(U4473=0,IF(OR(U4473>0,V4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011)))","v":17545.483564200644},{"$f":"IF(V4473=0,IF(OR(V4473>0,W4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011)))","v":16127.582954806358},{"$f":"IF(W4473=0,IF(OR(W4473>0,X4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011)))","v":14709.682345412071},{"$f":"IF(X4473=0,IF(OR(X4473>0,Y4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011)))","v":13291.781736017785},{"$f":"IF(Y4473=0,IF(OR(Y4473>0,Z4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011)))","v":11873.881126623499},{"$f":"IF(Z4473=0,IF(OR(Z4473>0,AA4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011)))","v":10455.980517229213},{"$f":"IF(AA4473=0,IF(OR(AA4473>0,AB4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011)))","v":9038.0799078349264},{"$f":"IF(AB4473=0,IF(OR(AB4473>0,AC4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4473-($J4463*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4473,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011)))","v":7620.1792984406402},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4465","v":"Residual Value Small Battery"},null,2030,null,"FCEV LH2Residual Value Small Battery2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D4486","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4487-1+Input_General!$E$22,$K4487:$AC4487),I4477*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4487-1+Input_General!$F$22,$K4487:$AC4487),I4477*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4487=0,IF(OR(K4487>0,L4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4487=0,IF(OR(L4487>0,M4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4487=0,IF(OR(M4487>0,N4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4487=0,IF(OR(N4487>0,O4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4487=0,IF(OR(O4487>0,P4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4487=0,IF(OR(P4487>0,Q4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4487=0,IF(OR(Q4487>0,R4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4487=0,IF(OR(R4487>0,S4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4487=0,IF(OR(S4487>0,T4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4487=0,IF(OR(T4487>0,U4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4487=0,IF(OR(U4487>0,V4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4487=0,IF(OR(V4487>0,W4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4487=0,IF(OR(W4487>0,X4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4487=0,IF(OR(X4487>0,Y4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4487=0,IF(OR(Y4487>0,Z4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4487=0,IF(OR(Z4487>0,AA4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4487=0,IF(OR(AA4487>0,AB4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4487=0,IF(OR(AB4487>0,AC4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4487-($J4477*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4487,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4485","v":"Residual Value Replacement Unit Small Battery"},null,2024,null,"FCEV LH2Residual Value Replacement Unit Small Battery2024"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D4497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4504:AC4504,$L$6:$AC$6,\">=\"&$G4504,$L$6:$AC$6,\"<\"&$G4504+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4504:AC4504,$L$6:$AC$6,\">=\"&$G4504,$L$6:$AC$6,\"<\"&$G4504+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G4504=L$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=M$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=N$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=O$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=P$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=R$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=S$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=T$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=U$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=V$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=W$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=X$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G4504,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4496","v":"CAPEX H2 Tank 350 bar"},null,2030,null,"FCEV LH2CAPEX H2 Tank 350 bar2030"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D4507","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4509-1+Input_General!$E$22,$K4509:$AC4509),I4499*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4509-1+Input_General!$F$22,$K4509:$AC4509),I4499*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4509=0,IF(OR(K4509>0,L4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4509=0,IF(OR(L4509>0,M4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4509=0,IF(OR(M4509>0,N4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4509=0,IF(OR(N4509>0,O4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4509=0,IF(OR(O4509>0,P4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4509=0,IF(OR(P4509>0,Q4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4509=0,IF(OR(Q4509>0,R4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4509=0,IF(OR(R4509>0,S4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4509=0,IF(OR(S4509>0,T4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4509=0,IF(OR(T4509>0,U4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4509=0,IF(OR(U4509>0,V4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4509=0,IF(OR(V4509>0,W4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4509=0,IF(OR(W4509>0,X4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4509=0,IF(OR(X4509>0,Y4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4509=0,IF(OR(Y4509>0,Z4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4509=0,IF(OR(Z4509>0,AA4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4509=0,IF(OR(AA4509>0,AB4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4509=0,IF(OR(AB4509>0,AC4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4509-($J4499*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4509,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4506","v":"Residual Value H2 Tank 350 bar"},null,2025,null,"FCEV LH2Residual Value H2 Tank 350 bar2025"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F4527,Allocations!$C$21:$C$28,0),MATCH($C4527,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4527-1+Input_General!$E$22,$K4527:$AC4527),I4517*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4527-1+Input_General!$F$22,$K4527:$AC4527),I4517*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4527=0,IF(OR(K4527>0,L4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4527=0,IF(OR(L4527>0,M4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4527=0,IF(OR(M4527>0,N4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4527=0,IF(OR(N4527>0,O4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4527=0,IF(OR(O4527>0,P4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4527=0,IF(OR(P4527>0,Q4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4527=0,IF(OR(Q4527>0,R4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4527=0,IF(OR(R4527>0,S4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4527=0,IF(OR(S4527>0,T4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4527=0,IF(OR(T4527>0,U4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4527=0,IF(OR(U4527>0,V4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4527=0,IF(OR(V4527>0,W4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4527=0,IF(OR(W4527>0,X4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4527=0,IF(OR(X4527>0,Y4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4527=0,IF(OR(Y4527>0,Z4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4527=0,IF(OR(Z4527>0,AA4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4527=0,IF(OR(AA4527>0,AB4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4527=0,IF(OR(AB4527>0,AC4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4527-($J4517*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4527,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4526","v":"Residual Value Replacement Unit H2 Tank 350 bar"},null,2023,null,"FCEV LH2Residual Value Replacement Unit H2 Tank 350 bar2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D4548","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4550-1+Input_General!$E$22,$K4550:$AC4550),I4540*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4550-1+Input_General!$F$22,$K4550:$AC4550),I4540*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4550=0,IF(OR(K4550>0,L4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4550=0,IF(OR(L4550>0,M4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4550=0,IF(OR(M4550>0,N4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4550=0,IF(OR(N4550>0,O4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4550=0,IF(OR(O4550>0,P4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4550=0,IF(OR(P4550>0,Q4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4550=0,IF(OR(Q4550>0,R4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4550=0,IF(OR(R4550>0,S4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4550=0,IF(OR(S4550>0,T4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4550=0,IF(OR(T4550>0,U4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4550=0,IF(OR(U4550>0,V4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4550=0,IF(OR(V4550>0,W4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4550=0,IF(OR(W4550>0,X4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4550=0,IF(OR(X4550>0,Y4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4550=0,IF(OR(Y4550>0,Z4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4550=0,IF(OR(Z4550>0,AA4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4550=0,IF(OR(AA4550>0,AB4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4550=0,IF(OR(AB4550>0,AC4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4550-($J4540*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4550,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4547","v":"Residual Value H2 Tank 700 bar"},null,2025,null,"FCEV LH2Residual Value H2 Tank 700 bar2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D4568","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4570-1+Input_General!$E$22,$K4570:$AC4570),I4560*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4570-1+Input_General!$F$22,$K4570:$AC4570),I4560*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4570=0,IF(OR(K4570>0,L4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4570=0,IF(OR(L4570>0,M4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4570=0,IF(OR(M4570>0,N4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4570=0,IF(OR(N4570>0,O4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4570=0,IF(OR(O4570>0,P4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4570=0,IF(OR(P4570>0,Q4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4570=0,IF(OR(Q4570>0,R4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4570=0,IF(OR(R4570>0,S4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4570=0,IF(OR(S4570>0,T4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4570=0,IF(OR(T4570>0,U4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4570=0,IF(OR(U4570>0,V4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4570=0,IF(OR(V4570>0,W4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4570=0,IF(OR(W4570>0,X4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4570=0,IF(OR(X4570>0,Y4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4570=0,IF(OR(Y4570>0,Z4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4570=0,IF(OR(Z4570>0,AA4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4570=0,IF(OR(AA4570>0,AB4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4570=0,IF(OR(AB4570>0,AC4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4570-($J4560*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4570,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4567","v":"Residual Value Replacement Unit H2 Tank 700 bar"},null,2025,null,"FCEV LH2Residual Value Replacement Unit H2 Tank 700 bar2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D4568","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4573-1+Input_General!$E$22,$K4573:$AC4573),I4563*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4573-1+Input_General!$F$22,$K4573:$AC4573),I4563*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4573=0,IF(OR(K4573>0,L4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4573=0,IF(OR(L4573>0,M4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4573=0,IF(OR(M4573>0,N4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4573=0,IF(OR(N4573>0,O4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4573=0,IF(OR(O4573>0,P4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4573=0,IF(OR(P4573>0,Q4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4573=0,IF(OR(Q4573>0,R4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4573=0,IF(OR(R4573>0,S4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4573=0,IF(OR(S4573>0,T4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4573=0,IF(OR(T4573>0,U4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4573=0,IF(OR(U4573>0,V4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4573=0,IF(OR(V4573>0,W4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4573=0,IF(OR(W4573>0,X4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4573=0,IF(OR(X4573>0,Y4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4573=0,IF(OR(Y4573>0,Z4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4573=0,IF(OR(Z4573>0,AA4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4573=0,IF(OR(AA4573>0,AB4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4573=0,IF(OR(AB4573>0,AC4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4573-($J4563*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4573,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4567","v":"Residual Value Replacement Unit H2 Tank 700 bar"},null,2028,null,"FCEV LH2Residual Value Replacement Unit H2 Tank 700 bar2028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D4589","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4592-1+Input_General!$E$22,$K4592:$AC4592),I4582*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":8940.6290200783806},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4592-1+Input_General!$F$22,$K4592:$AC4592),I4582*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":4349.4951989570509},0,{"$f":"IF(K4592=0,IF(OR(K4592>0,L4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4592=0,IF(OR(L4592>0,M4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4592=0,IF(OR(M4592>0,N4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4592=0,IF(OR(N4592>0,O4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011)))","v":12613.536076975444},{"$f":"IF(O4592=0,IF(OR(O4592>0,P4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011)))","v":11695.309312751178},{"$f":"IF(P4592=0,IF(OR(P4592>0,Q4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011)))","v":10777.082548526912},{"$f":"IF(Q4592=0,IF(OR(Q4592>0,R4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011)))","v":9858.8557843026465},{"$f":"IF(R4592=0,IF(OR(R4592>0,S4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011)))","v":8940.6290200783806},{"$f":"IF(S4592=0,IF(OR(S4592>0,T4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011)))","v":8022.4022558541146},{"$f":"IF(T4592=0,IF(OR(T4592>0,U4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011)))","v":7104.1754916298487},{"$f":"IF(U4592=0,IF(OR(U4592>0,V4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011)))","v":6185.9487274055828},{"$f":"IF(V4592=0,IF(OR(V4592>0,W4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011)))","v":5267.7219631813168},{"$f":"IF(W4592=0,IF(OR(W4592>0,X4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011)))","v":4349.4951989570509},{"$f":"IF(X4592=0,IF(OR(X4592>0,Y4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011)))","v":3431.268434732785},{"$f":"IF(Y4592=0,IF(OR(Y4592>0,Z4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011)))","v":2513.041670508519},{"$f":"IF(Z4592=0,IF(OR(Z4592>0,AA4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011)))","v":1594.8149062842531},{"$f":"IF(AA4592=0,IF(OR(AA4592>0,AB4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011)))","v":676.58814205998715},{"$f":"IF(AB4592=0,IF(OR(AB4592>0,AC4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4592-($J4582*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4592,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011)))","v":0.01},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4588","v":"Residual Value H2 Tank LH2"},null,2026,null,"FCEV LH2Residual Value H2 Tank LH22026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D4599","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4604:AC4604,$L$6:$AC$6,\">=\"&$G4604,$L$6:$AC$6,\"<\"&$G4584+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4604:AC4604,$L$6:$AC$6,\">=\"&$G4604,$L$6:$AC$6,\"<\"&$G4584+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L4604=\"x\",\"x\",IF(L4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(M4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M4604=\"x\",\"x\",IF(M4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(N4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N4604=\"x\",\"x\",IF(N4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(O4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O4604=\"x\",\"x\",IF(O4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(P4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P4604=\"x\",\"x\",IF(P4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(Q4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q4604=\"x\",\"x\",IF(Q4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(R4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R4604=\"x\",\"x\",IF(R4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(S4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S4604=\"x\",\"x\",IF(S4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(T4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T4604=\"x\",\"x\",IF(T4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(U4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U4604=\"x\",\"x\",IF(U4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(V4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V4604=\"x\",\"x\",IF(V4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(W4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W4604=\"x\",\"x\",IF(W4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(X4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X4604=\"x\",\"x\",IF(X4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(Y4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y4604=\"x\",\"x\",IF(Y4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(Z4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z4604=\"x\",\"x\",IF(Z4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(AA4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA4604=\"x\",\"x\",IF(AA4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(AB4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB4604=\"x\",\"x\",IF(AB4604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4604*IF(AC4020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2028,null,"FCEV LH2CAPEX Replacement Unit H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D4609","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4614-1+Input_General!$E$22,$K4614:$AC4614),I4604*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4614-1+Input_General!$F$22,$K4614:$AC4614),I4604*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4614=0,IF(OR(K4614>0,L4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4614=0,IF(OR(L4614>0,M4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4614=0,IF(OR(M4614>0,N4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4614=0,IF(OR(N4614>0,O4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4614=0,IF(OR(O4614>0,P4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4614=0,IF(OR(P4614>0,Q4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4614=0,IF(OR(Q4614>0,R4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4614=0,IF(OR(R4614>0,S4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4614=0,IF(OR(S4614>0,T4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4614=0,IF(OR(T4614>0,U4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4614=0,IF(OR(U4614>0,V4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4614=0,IF(OR(V4614>0,W4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4614=0,IF(OR(W4614>0,X4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4614=0,IF(OR(X4614>0,Y4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4614=0,IF(OR(Y4614>0,Z4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4614=0,IF(OR(Z4614>0,AA4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4614=0,IF(OR(AA4614>0,AB4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4614=0,IF(OR(AB4614>0,AC4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4614-($J4604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4608","v":"Residual Value Replacement Unit H2 Tank LH2"},null,2028,null,"FCEV LH2Residual Value Replacement Unit H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D4620","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4627:AC4627,$L$6:$AC$6,\">=\"&$G4627,$L$6:$AC$6,\"<\"&$G4627+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4627:AC4627,$L$6:$AC$6,\">=\"&$G4627,$L$6:$AC$6,\"<\"&$G4627+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G4627=L$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*L4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=M$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*M4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=N$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*N4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=O$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*O4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=P$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*P4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=Q$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*Q4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=R$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*R4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=S$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*S4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=T$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*T4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=U$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*U4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=V$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*V4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=W$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*W4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=X$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*X4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=Y$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*Y4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=Z$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*Z4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=AA$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*AA4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=AB$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*AB4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=AC$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*AC4214*$D4627,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4619","v":"CAPEX Large Battery"},null,2030,null,"FCEV LH2CAPEX Large Battery2030"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D4630","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4636-1+Input_General!$E$22,$K4636:$AC4636),I4626*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4636-1+Input_General!$F$22,$K4636:$AC4636),I4626*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4636=0,IF(OR(K4636>0,L4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4636=0,IF(OR(L4636>0,M4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4636=0,IF(OR(M4636>0,N4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4636=0,IF(OR(N4636>0,O4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4636=0,IF(OR(O4636>0,P4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4636=0,IF(OR(P4636>0,Q4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4636=0,IF(OR(Q4636>0,R4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4636=0,IF(OR(R4636>0,S4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4636=0,IF(OR(S4636>0,T4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4636=0,IF(OR(T4636>0,U4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4636=0,IF(OR(U4636>0,V4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4636=0,IF(OR(V4636>0,W4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4636=0,IF(OR(W4636>0,X4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4636=0,IF(OR(X4636>0,Y4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4636=0,IF(OR(Y4636>0,Z4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4636=0,IF(OR(Z4636>0,AA4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4636=0,IF(OR(AA4636>0,AB4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4636=0,IF(OR(AB4636>0,AC4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4636-($J4626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4629","v":"Residual Value Large Battery"},null,2029,null,"FCEV LH2Residual Value Large Battery2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F4650,Allocations!$C$21:$C$28,0),MATCH($C4650,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4650-1+Input_General!$E$22,$K4650:$AC4650),I4640*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4650-1+Input_General!$F$22,$K4650:$AC4650),I4640*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4650=0,IF(OR(K4650>0,L4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4650=0,IF(OR(L4650>0,M4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4650=0,IF(OR(M4650>0,N4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4650=0,IF(OR(N4650>0,O4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4650=0,IF(OR(O4650>0,P4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4650=0,IF(OR(P4650>0,Q4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4650=0,IF(OR(Q4650>0,R4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4650=0,IF(OR(R4650>0,S4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4650=0,IF(OR(S4650>0,T4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4650=0,IF(OR(T4650>0,U4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4650=0,IF(OR(U4650>0,V4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4650=0,IF(OR(V4650>0,W4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4650=0,IF(OR(W4650>0,X4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4650=0,IF(OR(X4650>0,Y4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4650=0,IF(OR(Y4650>0,Z4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4650=0,IF(OR(Z4650>0,AA4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4650=0,IF(OR(AA4650>0,AB4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4650=0,IF(OR(AB4650>0,AC4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4650-($J4640*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4650,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4649","v":"Residual Value Replacement Unit Large Battery"},null,2023,null,"FCEV LH2Residual Value Replacement Unit Large Battery2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D4661","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4662:AC4662,$L$6:$AC$6,\">=\"&$G4662,$L$6:$AC$6,\"<\"&$G4662+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4662:AC4662,$L$6:$AC$6,\">=\"&$G4662,$L$6:$AC$6,\"<\"&$G4662+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G4662=L$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=M$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=N$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=O$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=P$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=R$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=S$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=T$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=U$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=V$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=W$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=X$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH($G4662,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4660","v":"CAPEX Catenary Equipment"},null,2024,null,"FCEV LH2CAPEX Catenary Equipment2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D4671","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4678-1+Input_General!$E$22,$K4678:$AC4678),I4668*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4678-1+Input_General!$F$22,$K4678:$AC4678),I4668*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4678=0,IF(OR(K4678>0,L4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4678=0,IF(OR(L4678>0,M4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4678=0,IF(OR(M4678>0,N4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4678=0,IF(OR(N4678>0,O4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4678=0,IF(OR(O4678>0,P4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4678=0,IF(OR(P4678>0,Q4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4678=0,IF(OR(Q4678>0,R4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4678=0,IF(OR(R4678>0,S4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4678=0,IF(OR(S4678>0,T4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4678=0,IF(OR(T4678>0,U4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4678=0,IF(OR(U4678>0,V4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4678=0,IF(OR(V4678>0,W4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4678=0,IF(OR(W4678>0,X4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4678=0,IF(OR(X4678>0,Y4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4678=0,IF(OR(Y4678>0,Z4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4678=0,IF(OR(Z4678>0,AA4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4678=0,IF(OR(AA4678>0,AB4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4678=0,IF(OR(AB4678>0,AC4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4678-($J4668*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4678,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4670","v":"Residual Value Catenary Equipment"},null,2030,null,"FCEV LH2Residual Value Catenary Equipment2030"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D4691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4695-1+Input_General!$E$22,$K4695:$AC4695),I4685*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4695-1+Input_General!$F$22,$K4695:$AC4695),I4685*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4695=0,IF(OR(K4695>0,L4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4695=0,IF(OR(L4695>0,M4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4695=0,IF(OR(M4695>0,N4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4695=0,IF(OR(N4695>0,O4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4695=0,IF(OR(O4695>0,P4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4695=0,IF(OR(P4695>0,Q4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4695=0,IF(OR(Q4695>0,R4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4695=0,IF(OR(R4695>0,S4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4695=0,IF(OR(S4695>0,T4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4695=0,IF(OR(T4695>0,U4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4695=0,IF(OR(U4695>0,V4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4695=0,IF(OR(V4695>0,W4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4695=0,IF(OR(W4695>0,X4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4695=0,IF(OR(X4695>0,Y4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4695=0,IF(OR(Y4695>0,Z4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4695=0,IF(OR(Z4695>0,AA4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4695=0,IF(OR(AA4695>0,AB4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4695=0,IF(OR(AB4695>0,AC4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4695-($J4685*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C4695,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2027,null,"FCEV LH2Residual Value Replacement Unit Catenary Equipment2027"]
[null,null,{"$f":"Terms!$E$17","v":"Infrastructure"},{"$f":"INDEX('Cockpit Details'!$H$25:$H$31,MATCH(F4704,'Cockpit Details'!$F$25:$F$31,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4704:AC4704,$L$6:$AC$6,\">=\"&$G4704,$L$6:$AC$6,\"<\"&$G4704+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4704:AC4704,$L$6:$AC$6,\">=\"&$G4704,$L$6:$AC$6,\"<\"&$G4704+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G4704=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C700","v":"CAPEX Infrastructure"},null,2026,null,"FCEV LH2CAPEX Infrastructure2026"]
[null,null,{"$f":"C4713","v":"Total Opex"},null,null,{"$f":"C4008","v":"FCEV LH2"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},313801.24274622469,614012.47256732685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},"Total Opex",null,2027,null,"FCEV LH2Total Opex2027"]
[null,null,{"$f":"C4723","v":"Total Energy/Fuel OPEX"},null,null,{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},195903.86346375974,355161.86346375977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},"Total Energy/Fuel OPEX",null,2025,null,"FCEV LH2Total Energy/Fuel OPEX2025"]
[null,null,{"$f":"C4733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4741:AC4741,$L$6:$AC$6,\">=\"&$G4741,$L$6:$AC$6,\"<\"&$G4741+Input_General!$E$22),\"Error\")","v":72461.25},{"$f":"IFERROR(SUMIFS(L4741:AC4741,$L$6:$AC$6,\">=\"&$G4741,$L$6:$AC$6,\"<\"&$G4741+Input_General!$F$22),\"Error\")","v":144922.5},null,{"$f":"IF(L$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(N$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(O$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(P$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(Q$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(R$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(S$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(T$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(U$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(V$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(W$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(X$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(Y$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(Z$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(AA$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(AB$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},{"$f":"IF(AC$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC4011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G4741,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":14492.25},null,{"$f":"C4008","v":"FCEV LH2"},"Energy/Fuel Cost w/o tax/surcharges",null,2030,null,"FCEV LH2Energy/Fuel Cost w/o tax/surcharges2030"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4748:AC4748,$L$6:$AC$6,\">=\"&$G4748,$L$6:$AC$6,\"<\"&$G4748+Input_General!$E$22),\"Error\")","v":92480.65638009402},{"$f":"IFERROR(SUMIFS(L4748:AC4748,$L$6:$AC$6,\">=\"&$G4748,$L$6:$AC$6,\"<\"&$G4748+Input_General!$F$22),\"Error\")","v":175693.53138009403},null,{"$f":"L4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(L$6,Input_EnergyFuel!$B$34:$V$34,0))","v":0},{"$f":"M4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(M$6,Input_EnergyFuel!$B$34:$V$34,0))","v":0},{"$f":"N4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(N$6,Input_EnergyFuel!$B$34:$V$34,0))","v":0},{"$f":"O4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(O$6,Input_EnergyFuel!$B$34:$V$34,0))","v":0},{"$f":"P4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(P$6,Input_EnergyFuel!$B$34:$V$34,0))","v":21398.149793201472},{"$f":"Q4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(Q$6,Input_EnergyFuel!$B$34:$V$34,0))","v":19689.787213740554},{"$f":"R4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(R$6,Input_EnergyFuel!$B$34:$V$34,0))","v":18107.569373151997},{"$f":"S4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(S$6,Input_EnergyFuel!$B$34:$V$34,0))","v":16642.575000000001},{"$f":"T4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(T$6,Input_EnergyFuel!$B$34:$V$34,0))","v":16642.575000000001},{"$f":"U4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(U$6,Input_EnergyFuel!$B$34:$V$34,0))","v":16642.575000000001},{"$f":"V4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(V$6,Input_EnergyFuel!$B$34:$V$34,0))","v":16642.575000000001},{"$f":"W4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(W$6,Input_EnergyFuel!$B$34:$V$34,0))","v":16642.575000000001},{"$f":"X4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(X$6,Input_EnergyFuel!$B$34:$V$34,0))","v":16642.575000000001},{"$f":"Y4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(Y$6,Input_EnergyFuel!$B$34:$V$34,0))","v":16642.575000000001},{"$f":"Z4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(Z$6,Input_EnergyFuel!$B$34:$V$34,0))","v":16642.575000000001},{"$f":"AA4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(AA$6,Input_EnergyFuel!$B$34:$V$34,0))","v":16642.575000000001},{"$f":"AB4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(AB$6,Input_EnergyFuel!$B$34:$V$34,0))","v":16642.575000000001},{"$f":"AC4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(AC$6,Input_EnergyFuel!$B$34:$V$34,0))","v":16642.575000000001},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4743","v":"Energy/Fuel tax&surcharges"},null,2027,null,"FCEV LH2Energy/Fuel tax&surcharges2027"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4760:AC4760,$L$6:$AC$6,\">=\"&$G4760,$L$6:$AC$6,\"<\"&$G4760+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4760:AC4760,$L$6:$AC$6,\">=\"&$G4760,$L$6:$AC$6,\"<\"&$G4760+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IF(L$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(L$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*L4011,0)","v":0},{"$f":"IF(M$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(M$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*M4011,0)","v":0},{"$f":"IF(N$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(N$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*N4011,0)","v":0},{"$f":"IF(O$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(O$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*O4011,0)","v":0},{"$f":"IF(P$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(P$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*P4011,0)","v":0},{"$f":"IF(Q$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Q$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*Q4011,0)","v":0},{"$f":"IF(R$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(R$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*R4011,0)","v":0},{"$f":"IF(S$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(S$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*S4011,0)","v":0},{"$f":"IF(T$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(T$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*T4011,0)","v":0},{"$f":"IF(U$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(U$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*U4011,0)","v":0},{"$f":"IF(V$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(V$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*V4011,0)","v":0},{"$f":"IF(W$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(W$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*W4011,0)","v":0},{"$f":"IF(X$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(X$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*X4011,0)","v":0},{"$f":"IF(Y$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Y$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*Y4011,0)","v":0},{"$f":"IF(Z$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Z$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*Z4011,0)","v":0},{"$f":"IF(AA$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AA$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*AA4011,0)","v":0},{"$f":"IF(AB$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AB$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*AB4011,0)","v":0},{"$f":"IF(AC$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AC$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F4760,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G4760,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*AC4011,0)","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4753","v":"AdBlue"},null,2029,null,"FCEV LH2AdBlue2029"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4783:AC4783,$L$6:$AC$6,\">=\"&$G4783,$L$6:$AC$6,\"<\"&$G4783+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4783:AC4783,$L$6:$AC$6,\">=\"&$G4783,$L$6:$AC$6,\"<\"&$G4783+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*L4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*M4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*N4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*O4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*P4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*Q4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*R4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*S4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*T4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*U4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*V4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*W4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*X4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*Y4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*Z4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*AA4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*AB4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*AC4297","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4775","v":"Registration Fee"},null,2030,null,"FCEV LH2Registration Fee2030"]
[null,null,"Maintenance & Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4795","v":"Maintenance & Insurance"},null,0,null,"FCEV LH2Maintenance & Insurance0"]
[null,null,"Truck Maintenance Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4805","v":"Truck Maintenance Cost"},null,0,null,"FCEV LH2Truck Maintenance Cost0"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4818:AC4818,$L$6:$AC$6,\">=\"&$G4818,$L$6:$AC$6,\"<\"&$G4818+Input_General!$E$22),\"Error\")","v":6470.6206252836528},{"$f":"IFERROR(SUMIFS(L4818:AC4818,$L$6:$AC$6,\">=\"&$G4818,$L$6:$AC$6,\"<\"&$G4818+Input_General!$F$22),\"Error\")","v":12941.241250567307},null,{"$f":"IF(L$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},{"$f":"IF(O$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},{"$f":"IF(P$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},{"$f":"IF(Q$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},{"$f":"IF(R$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},{"$f":"IF(S$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},{"$f":"IF(T$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},{"$f":"IF(U$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},{"$f":"IF(V$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},{"$f":"IF(W$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},{"$f":"IF(X$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},{"$f":"IF(Y$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},{"$f":"IF(Z$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},{"$f":"IF(AA$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},{"$f":"IF(AB$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},{"$f":"IF(AC$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1294.1241250567305},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4815","v":"Insurance Cost"},null,2025,null,"FCEV LH2Insurance Cost2025"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4831:AC4831,$L$6:$AC$6,\">=\"&$G4831,$L$6:$AC$6,\"<\"&$G4831+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4831:AC4831,$L$6:$AC$6,\">=\"&$G4831,$L$6:$AC$6,\"<\"&$G4831+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K4831=0,IF($G4831=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),K4831)","v":0},{"$f":"IF(L4831=0,IF($G4831=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),L4831)","v":0},{"$f":"IF(M4831=0,IF($G4831=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),M4831)","v":0},{"$f":"IF(N4831=0,IF($G4831=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),N4831)","v":0},{"$f":"IF(O4831=0,IF($G4831=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),O4831)","v":0},{"$f":"IF(P4831=0,IF($G4831=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),P4831)","v":0},{"$f":"IF(Q4831=0,IF($G4831=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),Q4831)","v":0},{"$f":"IF(R4831=0,IF($G4831=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),R4831)","v":0},{"$f":"IF(S4831=0,IF($G4831=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),S4831)","v":0},{"$f":"IF(T4831=0,IF($G4831=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),T4831)","v":0},{"$f":"IF(U4831=0,IF($G4831=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),U4831)","v":0},{"$f":"IF(V4831=0,IF($G4831=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),V4831)","v":0},{"$f":"IF(W4831=0,IF($G4831=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),W4831)","v":0},{"$f":"IF(X4831=0,IF($G4831=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),X4831)","v":0},{"$f":"IF(Y4831=0,IF($G4831=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),Y4831)","v":0},{"$f":"IF(Z4831=0,IF($G4831=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),Z4831)","v":0},{"$f":"IF(AA4831=0,IF($G4831=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),AA4831)","v":0},{"$f":"IF(AB4831=0,IF($G4831=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),AB4831)","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4825","v":"Infrastructure Maintenance Cost"},null,2028,null,"FCEV LH2Infrastructure Maintenance Cost2028"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4841:AC4841,$L$6:$AC$6,\">=\"&$G4841,$L$6:$AC$6,\"<\"&$G4841+Input_General!$E$22),\"Error\")","v":80750.000000000015},{"$f":"IFERROR(SUMIFS(L4841:AC4841,$L$6:$AC$6,\">=\"&$G4841,$L$6:$AC$6,\"<\"&$G4841+Input_General!$F$22),\"Error\")","v":161500.00000000003},null,{"$f":"IF(L$6>=$G4841,L4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G4841,M4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G4841,N4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G4841,O4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G4841,P4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(Q$6>=$G4841,Q4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(R$6>=$G4841,R4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(S$6>=$G4841,S4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(T$6>=$G4841,T4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(U$6>=$G4841,U4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(V$6>=$G4841,V4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(W$6>=$G4841,W4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(X$6>=$G4841,X4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Y$6>=$G4841,Y4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Z$6>=$G4841,Z4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AA$6>=$G4841,AA4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AB$6>=$G4841,AB4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AC$6>=$G4841,AC4011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4835","v":"Road Toll"},null,2028,null,"FCEV LH2Road Toll2028"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2026,{"$f":"Terms!$I$13","v":"[gCO2]"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4849","v":"Well to Wheel CO2 Emissions"},null,2026,null,"FCEV LH2Well to Wheel CO2 Emissions2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F4860,Allocations!$R$21:$R$28,0),MATCH(C4860,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L4860:AC4860,$L$6:$AC$6,\">=\"&$G4860,$L$6:$AC$6,\"<\"&$G4860+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4860:AC4860,$L$6:$AC$6,\">=\"&$G4860,$L$6:$AC$6,\"<\"&$G4860+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D4860=0,0,IF(L4027+L4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L4027+L4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(M4027+M4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M4027+M4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(N4027+N4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N4027+N4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(O4027+O4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O4027+O4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(P4027+P4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P4027+P4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(Q4027+Q4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q4027+Q4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(R4027+R4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R4027+R4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(S4027+S4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S4027+S4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(T4027+T4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T4027+T4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(U4027+U4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U4027+U4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(V4027+V4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V4027+V4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(W4027+W4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W4027+W4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(X4027+X4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X4027+X4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(Y4027+Y4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y4027+Y4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(Z4027+Z4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z4027+Z4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(AA4027+AA4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA4027+AA4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(AB4027+AB4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB4027+AB4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(AC4027+AC4037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC4027+AC4037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2023,null,"FCEV LH22023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D4870","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L4875:AC4875,$L$6:$AC$6,\">=\"&$G4875,$L$6:$AC$6,\"<\"&$G4875+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4875:AC4875,$L$6:$AC$6,\">=\"&$G4875,$L$6:$AC$6,\"<\"&$G4875+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D4875=0,0,IF(L4052+L4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L4052+L4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(M4052+M4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M4052+M4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(N4052+N4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N4052+N4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(O4052+O4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O4052+O4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(P4052+P4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P4052+P4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(Q4052+Q4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q4052+Q4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(R4052+R4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R4052+R4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(S4052+S4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S4052+S4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(T4052+T4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T4052+T4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(U4052+U4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U4052+U4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(V4052+V4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V4052+V4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(W4052+W4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W4052+W4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(X4052+X4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X4052+X4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(Y4052+Y4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y4052+Y4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(Z4052+Z4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z4052+Z4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(AA4052+AA4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA4052+AA4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(AB4052+AB4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB4052+AB4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(AC4052+AC4062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F4875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC4052+AC4062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2028,null,"FCEV LH22028"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},null,null,{"$f":"G5009","v":0},null,{"$f":"AE5009&AF5009&AH5009","v":"BEV0"}]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D5027","v":0},null,{"$f":"C5008","v":"BEV"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2024,null,"BEV2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D5037","v":0},null,{"$f":"C5008","v":"BEV"},2030,null,null,null,0,{"$f":"IF(K5044>0,K5044,IF(L5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L5044>0,L5044,IF(M5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M5044>0,M5044,IF(N5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N5044>0,N5044,IF(O5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O5044>0,O5044,IF(P5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P5044>0,P5044,IF(Q5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q5044>0,Q5044,IF(R5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R5044>0,R5044,IF(S5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S5044>0,S5044,IF(T5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T5044>0,T5044,IF(U5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U5044>0,U5044,IF(V5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V5044>0,V5044,IF(W5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W5044>0,W5044,IF(X5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X5044>0,X5044,IF(Y5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y5044>0,Y5044,IF(Z5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z5044>0,Z5044,IF(AA5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA5044>0,AA5044,IF(AB5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB5044>0,AB5044,IF(AC5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2030,null,"BEV2030"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D5047","v":1},null,{"$f":"C5008","v":"BEV"},2027,null,null,null,0,0,0,0,0,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,null,{"$f":"C5008","v":"BEV"},null,null,2027,null,"BEV2027"]
[null,null,{"$f":"\"Year of original \"&C5067","v":"Year of original FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},null,null,0,null,"BEV0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D5067","v":0},null,{"$f":"C5008","v":"BEV"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2030,null,"BEV2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D5087","v":0},null,{"$f":"C5008","v":"BEV"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2028,null,"BEV2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F5097,Allocations!$C$21:$C$28,0),MATCH(C5097,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C5008","v":"BEV"},2023,null,null,null,0,{"$f":"IF(K5097>0,K5097,IF(L5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L5097>0,L5097,IF(M5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M5097>0,M5097,IF(N5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N5097>0,N5097,IF(O5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O5097>0,O5097,IF(P5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P5097>0,P5097,IF(Q5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q5097>0,Q5097,IF(R5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R5097>0,R5097,IF(S5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S5097>0,S5097,IF(T5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T5097>0,T5097,IF(U5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U5097>0,U5097,IF(V5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V5097>0,V5097,IF(W5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W5097>0,W5097,IF(X5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X5097>0,X5097,IF(Y5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y5097>0,Y5097,IF(Z5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z5097>0,Z5097,IF(AA5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA5097>0,AA5097,IF(AB5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB5097>0,AB5097,IF(AC5015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5097,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2023,null,"BEV2023"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D5107","v":0},null,{"$f":"C5008","v":"BEV"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2030,null,"BEV2030"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D5127","v":0},null,{"$f":"C5008","v":"BEV"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2024,null,"BEV2024"]
[null,null,{"$f":"\"Year of replacement \"&C5137","v":"Year of replacement H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},null,null,0,null,"BEV0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D5147","v":0},null,{"$f":"C5008","v":"BEV"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2027,null,"BEV2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5167","v":1},null,{"$f":"C5008","v":"BEV"},2027,null,null,null,0,0,0,0,0,2027,2027,2027,2027,2027,2027,2027,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2027,null,"BEV2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5167","v":1},null,{"$f":"C5008","v":"BEV"},2030,null,null,null,0,0,0,0,0,0,0,0,2030,2030,2030,2030,2030,2030,2030,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2030,null,"BEV2030"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5177","v":1},null,{"$f":"C5008","v":"BEV"},2030,null,null,null,0,{"$f":"IF(K5184>0,K5184,IF(L5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L5184>0,L5184,IF(M5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M5184>0,M5184,IF(N5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N5184>0,N5184,IF(O5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O5184>0,O5184,IF(P5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P5184>0,P5184,IF(Q5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q5184>0,Q5184,IF(R5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R5184>0,R5184,IF(S5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S5184>0,S5184,IF(T5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T5184>0,T5184,IF(U5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U5184>0,U5184,IF(V5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V5184>0,V5184,IF(W5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W5184>0,W5184,IF(X5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X5184>0,X5184,IF(Y5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y5184>0,Y5184,IF(Z5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":2037},{"$f":"IF(Z5184>0,Z5184,IF(AA5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":2037},{"$f":"IF(AA5184>0,AA5184,IF(AB5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":2037},{"$f":"IF(AB5184>0,AB5184,IF(AC5022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5184,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":2037},null,{"$f":"C5008","v":"BEV"},null,null,2030,null,"BEV2030"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D5197","v":0},null,{"$f":"C5008","v":"BEV"},2026,null,null,null,0,{"$f":"IF(K5200>0,K5200,IF(L5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L5200>0,L5200,IF(M5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M5200>0,M5200,IF(N5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N5200>0,N5200,IF(O5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O5200>0,O5200,IF(P5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P5200>0,P5200,IF(Q5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q5200>0,Q5200,IF(R5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R5200>0,R5200,IF(S5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S5200>0,S5200,IF(T5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T5200>0,T5200,IF(U5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U5200>0,U5200,IF(V5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V5200>0,V5200,IF(W5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W5200>0,W5200,IF(X5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X5200>0,X5200,IF(Y5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y5200>0,Y5200,IF(Z5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z5200>0,Z5200,IF(AA5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA5200>0,AA5200,IF(AB5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB5200>0,AB5200,IF(AC5040>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C5200,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2026,null,"BEV2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D5217","v":0},null,{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D5219=0,0,IF(L$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L5099=0,L5089,L5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(M$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M5099=0,M5089,M5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(N$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N5099=0,N5089,N5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(O$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O5099=0,O5089,O5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(P$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P5099=0,P5089,P5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(Q$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q5099=0,Q5089,Q5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(R$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R5099=0,R5089,R5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(S$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S5099=0,S5089,S5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(T$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T5099=0,T5089,T5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(U$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U5099=0,U5089,U5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(V$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V5099=0,V5089,V5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(W$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W5099=0,W5089,W5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(X$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X5099=0,X5089,X5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(Y$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y5099=0,Y5089,Y5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(Z$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z5099=0,Z5089,Z5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(AA$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA5099=0,AA5089,AA5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(AB$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB5099=0,AB5089,AB5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(AC$6>=$G5219,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC5099=0,AC5089,AC5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2025,null,"BEV2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D5217","v":0},null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D5222=0,0,IF(L$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L5102=0,L5092,L5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(M$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M5102=0,M5092,M5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(N$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N5102=0,N5092,N5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(O$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O5102=0,O5092,O5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(P$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P5102=0,P5092,P5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(Q$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q5102=0,Q5092,Q5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(R$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R5102=0,R5092,R5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(S$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S5102=0,S5092,S5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(T$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T5102=0,T5092,T5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(U$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U5102=0,U5092,U5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(V$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V5102=0,V5092,V5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(W$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W5102=0,W5092,W5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(X$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X5102=0,X5092,X5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(Y$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y5102=0,Y5092,Y5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(Z$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z5102=0,Z5092,Z5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(AA$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA5102=0,AA5092,AA5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(AB$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB5102=0,AB5092,AB5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(AC$6>=$G5222,'Input_6x2_Rig 270kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC5102=0,AC5092,AC5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2028,null,"BEV2028"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L5242:AC5242,$L$6:$AC$6,\">=\"&$G5242,$L$6:$AC$6,\"<\"&$G5242+Input_General!$E$22),\"Error\")","v":3913804.7573739295},{"$f":"IFERROR(SUMIFS(L5242:AC5242,$L$6:$AC$6,\">=\"&$G5242,$L$6:$AC$6,\"<\"&$G5242+Input_General!$F$22),\"Error\")","v":7884959.5530273635},null,{"$f":"IF(L$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-L5222-L5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*L5011,0)","v":0},{"$f":"IF(M$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-M5222-M5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*M5011,0)","v":0},{"$f":"IF(N$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-N5222-N5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*N5011,0)","v":0},{"$f":"IF(O$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-O5222-O5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*O5011,0)","v":0},{"$f":"IF(P$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-P5222-P5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*P5011,0)","v":0},{"$f":"IF(Q$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Q5222-Q5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Q5011,0)","v":782760.95147478592},{"$f":"IF(R$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-R5222-R5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*R5011,0)","v":782760.95147478592},{"$f":"IF(S$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-S5222-S5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*S5011,0)","v":782760.95147478592},{"$f":"IF(T$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-T5222-T5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*T5011,0)","v":782760.95147478592},{"$f":"IF(U$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-U5222-U5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*U5011,0)","v":782760.95147478592},{"$f":"IF(V$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-V5222-V5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*V5011,0)","v":782760.95147478592},{"$f":"IF(W$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-W5222-W5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*W5011,0)","v":782760.95147478592},{"$f":"IF(X$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-X5222-X5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*X5011,0)","v":801877.63090128766},{"$f":"IF(Y$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Y5222-Y5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Y5011,0)","v":801877.63090128766},{"$f":"IF(Z$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Z5222-Z5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Z5011,0)","v":801877.63090128766},{"$f":"IF(AA$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AA5222-AA5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AA5011,0)","v":801877.63090128766},{"$f":"IF(AB$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AB5222-AB5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AB5011,0)","v":801877.63090128766},{"$f":"IF(AC$6>=$G5242,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F5242,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G5242,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AC5222-AC5232)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AC5011,0)","v":801877.63090128766},null,{"$f":"C5008","v":"BEV"},{"$f":"C5236","v":"tonne-kilometre"},null,2028,null,"BEVtonne-kilometre2028"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C5008","v":"BEV"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},486395.81714706129,861774.99606696412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5248","v":"TCO"},null,2024,null,"BEVTCO2024"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},151562.36796122446,240046.57952096331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},"Total CAPEX reduced by Residual Value",null,2028,null,"BEVTotal CAPEX reduced by Residual Value2028"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C5008","v":"BEV"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},101351.27531037416,105714.71587650223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},"Total Residual Value",null,2026,null,"BEVTotal Residual Value2026"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C5008","v":"BEV"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5296:AC5296,$L$6:$AC$6,\">=\"&$G5296,$L$6:$AC$6,\"<\"&$G5296+Input_General!$E$22),\"Error\")","v":217634.5493688889},{"$f":"IFERROR(SUMIFS(L5296:AC5296,$L$6:$AC$6,\">=\"&$G5296,$L$6:$AC$6,\"<\"&$G5296+Input_General!$F$22),\"Error\")","v":217634.5493688889},null,0,0,0,0,0,0,217634.5493688889,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},"Total original cost of vehicle at purchase",null,2029,null,"BEVTotal original cost of vehicle at purchase2029"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5305:AC5305,$L$6:$AC$6,\">=\"&$G5305,$L$6:$AC$6,\"<\"&$G5305+Input_General!$E$22),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(SUMIFS(L5305:AC5305,$L$6:$AC$6,\">=\"&$G5305,$L$6:$AC$6,\"<\"&$G5305+Input_General!$F$22),\"Error\")","v":58099.999999999993},null,{"$f":"IFERROR(IF($G5305=L$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=M$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=N$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=O$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=P$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(IF($G5305=R$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=S$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=T$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=U$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=V$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=W$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=X$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C5305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G5305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5299","v":"CAPEX Truck without Powertrain"},null,2028,null,"BEVCAPEX Truck without Powertrain2028"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},null,null,0,null,"BEV0"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},51042.247777403645,86372.078831521547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},"Residual Value of Powertrain",null,2030,null,"BEVResidual Value of Powertrain2030"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$8","v":"Residual Value Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5342","v":"Residual Value Diesel Drivetrain"},null,0,null,"BEVResidual Value Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F5353,Allocations!$C$21:$C$28,0),MATCH(C5353,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5353:AC5353,$L$6:$AC$6,\">=\"&$G5353,$L$6:$AC$6,\"<\"&$G5353+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5353:AC5353,$L$6:$AC$6,\">=\"&$G5353,$L$6:$AC$6,\"<\"&$G5333+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L5353=\"x\",\"x\",\nIF(L5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(M5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M5353=\"x\",\"x\",\nIF(M5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(N5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N5353=\"x\",\"x\",\nIF(N5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(O5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O5353=\"x\",\"x\",\nIF(O5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(P5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P5353=\"x\",\"x\",\nIF(P5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Q5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q5353=\"x\",\"x\",\nIF(Q5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(R5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R5353=\"x\",\"x\",\nIF(R5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(S5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S5353=\"x\",\"x\",\nIF(S5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(T5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T5353=\"x\",\"x\",\nIF(T5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(U5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U5353=\"x\",\"x\",\nIF(U5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(V5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V5353=\"x\",\"x\",\nIF(V5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(W5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W5353=\"x\",\"x\",\nIF(W5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(X5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X5353=\"x\",\"x\",\nIF(X5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Y5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y5353=\"x\",\"x\",\nIF(Y5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(Z5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z5353=\"x\",\"x\",\nIF(Z5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AA5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA5353=\"x\",\"x\",\nIF(AA5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AB5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB5353=\"x\",\"x\",\nIF(AB5353=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$15:$V$15,0))*\nIF(AC5015>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5353,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2023,null,"BEVCAPEX Replacement Unit Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D5363","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5365-1+Input_General!$E$22,$K5365:$AC5365),I5355*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5365-1+Input_General!$F$22,$K5365:$AC5365),I5355*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5365=0,IF(OR(K5365>0,L5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5365=0,IF(OR(L5365>0,M5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5365=0,IF(OR(M5365>0,N5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5365=0,IF(OR(N5365>0,O5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5365=0,IF(OR(O5365>0,P5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5365=0,IF(OR(P5365>0,Q5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5365=0,IF(OR(Q5365>0,R5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5365=0,IF(OR(R5365>0,S5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5365=0,IF(OR(S5365>0,T5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5365=0,IF(OR(T5365>0,U5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5365=0,IF(OR(U5365>0,V5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5365=0,IF(OR(V5365>0,W5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5365=0,IF(OR(W5365>0,X5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5365=0,IF(OR(X5365>0,Y5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5365=0,IF(OR(Y5365>0,Z5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5365=0,IF(OR(Z5365>0,AA5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5365=0,IF(OR(AA5365>0,AB5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5365=0,IF(OR(AB5365>0,AC5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5365-($J5355*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5365,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2025,null,"BEVResidual Value Replacement Unit Diesel Drivetrain2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D5374","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5375:AC5375,$L$6:$AC$6,\">=\"&$G5375,$L$6:$AC$6,\"<\"&$G5375+Input_General!$E$22),\"Error\")","v":34046.357142857138},{"$f":"IFERROR(SUMIFS(L5375:AC5375,$L$6:$AC$6,\">=\"&$G5375,$L$6:$AC$6,\"<\"&$G5375+Input_General!$F$22),\"Error\")","v":34046.357142857138},null,{"$f":"IFERROR(IF($G5375=L$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=M$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":34046.357142857138},{"$f":"IFERROR(IF($G5375=N$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=O$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=P$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=R$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=S$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=T$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=U$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=V$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=W$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=X$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH($G5375,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5373","v":"CAPEX E-Drive"},null,2024,null,"BEVCAPEX E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D5394","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5396:AC5396,$L$6:$AC$6,\">=\"&$G5396,$L$6:$AC$6,\"<\"&$G5376+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5396:AC5396,$L$6:$AC$6,\">=\"&$G5396,$L$6:$AC$6,\"<\"&$G5376+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L5396=\"x\",\"x\",\nIF(L5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(M5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M5396=\"x\",\"x\",\nIF(M5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(N5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N5396=\"x\",\"x\",\nIF(N5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(O5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O5396=\"x\",\"x\",\nIF(O5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(P5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P5396=\"x\",\"x\",\nIF(P5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Q5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q5396=\"x\",\"x\",\nIF(Q5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(R5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R5396=\"x\",\"x\",\nIF(R5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(S5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S5396=\"x\",\"x\",\nIF(S5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(T5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T5396=\"x\",\"x\",\nIF(T5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(U5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U5396=\"x\",\"x\",\nIF(U5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(V5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V5396=\"x\",\"x\",\nIF(V5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(W5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W5396=\"x\",\"x\",\nIF(W5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(X5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X5396=\"x\",\"x\",\nIF(X5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Y5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y5396=\"x\",\"x\",\nIF(Y5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Z5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z5396=\"x\",\"x\",\nIF(Z5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AA5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA5396=\"x\",\"x\",\nIF(AA5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AB5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB5396=\"x\",\"x\",\nIF(AB5396=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AC5017>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5396,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5393","v":"CAPEX Replacement Unit E-Drive"},null,2025,null,"BEVCAPEX Replacement Unit E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D5394","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5397:AC5397,$L$6:$AC$6,\">=\"&$G5397,$L$6:$AC$6,\"<\"&$G5377+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5397:AC5397,$L$6:$AC$6,\">=\"&$G5397,$L$6:$AC$6,\"<\"&$G5377+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L5397=\"x\",\"x\",\nIF(L5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(M5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M5397=\"x\",\"x\",\nIF(M5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(N5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N5397=\"x\",\"x\",\nIF(N5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(O5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O5397=\"x\",\"x\",\nIF(O5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(P5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P5397=\"x\",\"x\",\nIF(P5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Q5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q5397=\"x\",\"x\",\nIF(Q5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(R5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R5397=\"x\",\"x\",\nIF(R5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(S5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S5397=\"x\",\"x\",\nIF(S5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(T5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T5397=\"x\",\"x\",\nIF(T5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(U5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U5397=\"x\",\"x\",\nIF(U5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(V5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V5397=\"x\",\"x\",\nIF(V5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(W5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W5397=\"x\",\"x\",\nIF(W5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(X5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X5397=\"x\",\"x\",\nIF(X5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Y5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y5397=\"x\",\"x\",\nIF(Y5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(Z5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z5397=\"x\",\"x\",\nIF(Z5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AA5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA5397=\"x\",\"x\",\nIF(AA5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AB5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB5397=\"x\",\"x\",\nIF(AB5397=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$32:$V$32,0))*\nIF(AC5018>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5397,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5393","v":"CAPEX Replacement Unit E-Drive"},null,2026,null,"BEVCAPEX Replacement Unit E-Drive2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D5415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5419:AC5419,$L$6:$AC$6,\">=\"&$G5419,$L$6:$AC$6,\"<\"&$G5419+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5419:AC5419,$L$6:$AC$6,\">=\"&$G5419,$L$6:$AC$6,\"<\"&$G5419+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G5419=L$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=M$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=N$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=O$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=P$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=R$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=S$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=T$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=U$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=V$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=W$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=X$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH($G5419,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5414","v":"CAPEX FC Stack"},null,2027,null,"BEVCAPEX FC Stack2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D5425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5432-1+Input_General!$E$22,$K5432:$AC5432),I5422*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5432-1+Input_General!$F$22,$K5432:$AC5432),I5422*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5432=0,IF(OR(K5432>0,L5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5432=0,IF(OR(L5432>0,M5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5432=0,IF(OR(M5432>0,N5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5432=0,IF(OR(N5432>0,O5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5432=0,IF(OR(O5432>0,P5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5432=0,IF(OR(P5432>0,Q5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5432=0,IF(OR(Q5432>0,R5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5432=0,IF(OR(R5432>0,S5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5432=0,IF(OR(S5432>0,T5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5432=0,IF(OR(T5432>0,U5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5432=0,IF(OR(U5432>0,V5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5432=0,IF(OR(V5432>0,W5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5432=0,IF(OR(W5432>0,X5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5432=0,IF(OR(X5432>0,Y5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5432=0,IF(OR(Y5432>0,Z5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5432=0,IF(OR(Z5432>0,AA5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5432=0,IF(OR(AA5432>0,AB5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5432=0,IF(OR(AB5432>0,AC5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5432-($J5422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5424","v":"Residual Value FC Stack"},null,2030,null,"BEVResidual Value FC Stack2030"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D5435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5442:AC5442,$L$6:$AC$6,\">=\"&$G5442,$L$6:$AC$6,\"<\"&$G5422+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5442:AC5442,$L$6:$AC$6,\">=\"&$G5442,$L$6:$AC$6,\"<\"&$G5422+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L5442=\"x\",\"x\",\nIF(L5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(M5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M5442=\"x\",\"x\",\nIF(M5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(N5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N5442=\"x\",\"x\",\nIF(N5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(O5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O5442=\"x\",\"x\",\nIF(O5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(P5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P5442=\"x\",\"x\",\nIF(P5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Q5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q5442=\"x\",\"x\",\nIF(Q5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(R5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R5442=\"x\",\"x\",\nIF(R5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(S5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S5442=\"x\",\"x\",\nIF(S5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(T5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T5442=\"x\",\"x\",\nIF(T5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(U5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U5442=\"x\",\"x\",\nIF(U5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(V5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V5442=\"x\",\"x\",\nIF(V5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(W5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W5442=\"x\",\"x\",\nIF(W5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(X5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X5442=\"x\",\"x\",\nIF(X5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Y5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y5442=\"x\",\"x\",\nIF(Y5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(Z5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z5442=\"x\",\"x\",\nIF(Z5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AA5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA5442=\"x\",\"x\",\nIF(AA5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AB5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB5442=\"x\",\"x\",\nIF(AB5442=0,(\nINDEX('Input_6x2_Rig 270kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$49:$V$49,0))*\nIF(AC5022>INDEX('Input_6x2_Rig 270kW'!$E$66:$E$70,MATCH($C5442,'Input_6x2_Rig 270kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5434","v":"CAPEX Replacement Unit FC Stack"},null,2030,null,"BEVCAPEX Replacement Unit FC Stack2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D5456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5458:AC5458,$L$6:$AC$6,\">=\"&$G5458,$L$6:$AC$6,\"<\"&$G5458+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5458:AC5458,$L$6:$AC$6,\">=\"&$G5458,$L$6:$AC$6,\"<\"&$G5458+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G5458=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5458,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5455","v":"CAPEX Small Battery"},null,2025,null,"BEVCAPEX Small Battery2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D5456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5461:AC5461,$L$6:$AC$6,\">=\"&$G5461,$L$6:$AC$6,\"<\"&$G5461+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5461:AC5461,$L$6:$AC$6,\">=\"&$G5461,$L$6:$AC$6,\"<\"&$G5461+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G5461=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*$D5461,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5455","v":"CAPEX Small Battery"},null,2028,null,"BEVCAPEX Small Battery2028"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$11","v":"CAPEX Replacement Unit Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5475","v":"CAPEX Replacement Unit Small Battery"},null,0,null,"BEVCAPEX Replacement Unit Small Battery0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$12","v":"CAPEX H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5496","v":"CAPEX H2 Tank 350 bar"},null,0,null,"BEVCAPEX H2 Tank 350 bar0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D5497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5498:AC5498,$L$6:$AC$6,\">=\"&$G5498,$L$6:$AC$6,\"<\"&$G5498+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5498:AC5498,$L$6:$AC$6,\">=\"&$G5498,$L$6:$AC$6,\"<\"&$G5498+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G5498=L$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=M$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=N$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=O$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=P$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=R$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=S$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=T$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=U$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=V$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=W$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=X$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G5498,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5496","v":"CAPEX H2 Tank 350 bar"},null,2024,null,"BEVCAPEX H2 Tank 350 bar2024"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D5517","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5522:AC5522,$L$6:$AC$6,\">=\"&$G5522,$L$6:$AC$6,\"<\"&$G5502+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5522:AC5522,$L$6:$AC$6,\">=\"&$G5522,$L$6:$AC$6,\"<\"&$G5502+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L5522=\"x\",\"x\",IF(L5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(M5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M5522=\"x\",\"x\",IF(M5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(N5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N5522=\"x\",\"x\",IF(N5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(O5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O5522=\"x\",\"x\",IF(O5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(P5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P5522=\"x\",\"x\",IF(P5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(Q5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q5522=\"x\",\"x\",IF(Q5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(R5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R5522=\"x\",\"x\",IF(R5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(S5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S5522=\"x\",\"x\",IF(S5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(T5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T5522=\"x\",\"x\",IF(T5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(U5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U5522=\"x\",\"x\",IF(U5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(V5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V5522=\"x\",\"x\",IF(V5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(W5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W5522=\"x\",\"x\",IF(W5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(X5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X5522=\"x\",\"x\",IF(X5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(Y5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y5522=\"x\",\"x\",IF(Y5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(Z5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z5522=\"x\",\"x\",IF(Z5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(AA5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA5522=\"x\",\"x\",IF(AA5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(AB5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB5522=\"x\",\"x\",IF(AB5522=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5522*IF(AC5020>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5516","v":"CAPEX Replacement Unit H2 Tank 350 bar"},null,2028,null,"BEVCAPEX Replacement Unit H2 Tank 350 bar2028"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D5527","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5533-1+Input_General!$E$22,$K5533:$AC5533),I5523*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5533-1+Input_General!$F$22,$K5533:$AC5533),I5523*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5533=0,IF(OR(K5533>0,L5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5533=0,IF(OR(L5533>0,M5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5533=0,IF(OR(M5533>0,N5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5533=0,IF(OR(N5533>0,O5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5533=0,IF(OR(O5533>0,P5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5533=0,IF(OR(P5533>0,Q5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5533=0,IF(OR(Q5533>0,R5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5533=0,IF(OR(R5533>0,S5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5533=0,IF(OR(S5533>0,T5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5533=0,IF(OR(T5533>0,U5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5533=0,IF(OR(U5533>0,V5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5533=0,IF(OR(V5533>0,W5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5533=0,IF(OR(W5533>0,X5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5533=0,IF(OR(X5533>0,Y5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5533=0,IF(OR(Y5533>0,Z5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5533=0,IF(OR(Z5533>0,AA5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5533=0,IF(OR(AA5533>0,AB5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5533=0,IF(OR(AB5533>0,AC5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5533-($J5523*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5533,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5526","v":"Residual Value Replacement Unit H2 Tank 350 bar"},null,2029,null,"BEVResidual Value Replacement Unit H2 Tank 350 bar2029"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D5538","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5544:AC5544,$L$6:$AC$6,\">=\"&$G5544,$L$6:$AC$6,\"<\"&$G5544+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5544:AC5544,$L$6:$AC$6,\">=\"&$G5544,$L$6:$AC$6,\"<\"&$G5544+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G5544=L$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=M$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=N$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=O$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=P$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=R$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=S$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=T$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=U$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=V$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=W$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=X$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G5544,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5537","v":"CAPEX H2 Tank 700 bar"},null,2029,null,"BEVCAPEX H2 Tank 700 bar2029"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D5548","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5552-1+Input_General!$E$22,$K5552:$AC5552),I5542*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5552-1+Input_General!$F$22,$K5552:$AC5552),I5542*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5552=0,IF(OR(K5552>0,L5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5552=0,IF(OR(L5552>0,M5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5552=0,IF(OR(M5552>0,N5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5552=0,IF(OR(N5552>0,O5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5552=0,IF(OR(O5552>0,P5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5552=0,IF(OR(P5552>0,Q5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5552=0,IF(OR(Q5552>0,R5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5552=0,IF(OR(R5552>0,S5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5552=0,IF(OR(S5552>0,T5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5552=0,IF(OR(T5552>0,U5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5552=0,IF(OR(U5552>0,V5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5552=0,IF(OR(V5552>0,W5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5552=0,IF(OR(W5552>0,X5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5552=0,IF(OR(X5552>0,Y5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5552=0,IF(OR(Y5552>0,Z5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5552=0,IF(OR(Z5552>0,AA5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5552=0,IF(OR(AA5552>0,AB5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5552=0,IF(OR(AB5552>0,AC5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5552-($J5542*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5552,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5547","v":"Residual Value H2 Tank 700 bar"},null,2027,null,"BEVResidual Value H2 Tank 700 bar2027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},null,null,{"$f":"G5566","v":0},null,{"$f":"AE5566&AF5566&AH5566","v":"BEV0"}]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D5568","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5575-1+Input_General!$E$22,$K5575:$AC5575),I5565*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5575-1+Input_General!$F$22,$K5575:$AC5575),I5565*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5575=0,IF(OR(K5575>0,L5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5575=0,IF(OR(L5575>0,M5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5575=0,IF(OR(M5575>0,N5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5575=0,IF(OR(N5575>0,O5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5575=0,IF(OR(O5575>0,P5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5575=0,IF(OR(P5575>0,Q5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5575=0,IF(OR(Q5575>0,R5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5575=0,IF(OR(R5575>0,S5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5575=0,IF(OR(S5575>0,T5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5575=0,IF(OR(T5575>0,U5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5575=0,IF(OR(U5575>0,V5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5575=0,IF(OR(V5575>0,W5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5575=0,IF(OR(W5575>0,X5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5575=0,IF(OR(X5575>0,Y5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5575=0,IF(OR(Y5575>0,Z5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5575=0,IF(OR(Z5575>0,AA5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5575=0,IF(OR(AA5575>0,AB5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5575=0,IF(OR(AB5575>0,AC5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5575-($J5565*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5575,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5567","v":"Residual Value Replacement Unit H2 Tank 700 bar"},null,2030,null,"BEVResidual Value Replacement Unit H2 Tank 700 bar2030"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$14","v":"Residual Value H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5588","v":"Residual Value H2 Tank LH2"},null,0,null,"BEVResidual Value H2 Tank LH20"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$14","v":"CAPEX Replacement Unit H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,0,null,"BEVCAPEX Replacement Unit H2 Tank LH20"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D5609","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5614-1+Input_General!$E$22,$K5614:$AC5614),I5604*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5614-1+Input_General!$F$22,$K5614:$AC5614),I5604*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5614=0,IF(OR(K5614>0,L5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5614=0,IF(OR(L5614>0,M5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5614=0,IF(OR(M5614>0,N5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5614=0,IF(OR(N5614>0,O5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5614=0,IF(OR(O5614>0,P5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5614=0,IF(OR(P5614>0,Q5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5614=0,IF(OR(Q5614>0,R5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5614=0,IF(OR(R5614>0,S5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5614=0,IF(OR(S5614>0,T5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5614=0,IF(OR(T5614>0,U5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5614=0,IF(OR(U5614>0,V5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5614=0,IF(OR(V5614>0,W5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5614=0,IF(OR(W5614>0,X5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5614=0,IF(OR(X5614>0,Y5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5614=0,IF(OR(Y5614>0,Z5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5614=0,IF(OR(Z5614>0,AA5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5614=0,IF(OR(AA5614>0,AB5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5614=0,IF(OR(AB5614>0,AC5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5614-($J5604*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5614,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5608","v":"Residual Value Replacement Unit H2 Tank LH2"},null,2028,null,"BEVResidual Value Replacement Unit H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5630","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5633-1+Input_General!$E$22,$K5633:$AC5633),I5623*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":78111.155029761911},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5633-1+Input_General!$F$22,$K5633:$AC5633),I5623*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":20065.250833333335},0,{"$f":"IF(K5633=0,IF(OR(K5633>0,L5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5633=0,IF(OR(L5633>0,M5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5633=0,IF(OR(M5633>0,N5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5633=0,IF(OR(N5633>0,O5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011)))","v":176144.23767261906},{"$f":"IF(O5633=0,IF(OR(O5633>0,P5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011)))","v":151635.96701190478},{"$f":"IF(P5633=0,IF(OR(P5633>0,Q5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011)))","v":127127.69635119049},{"$f":"IF(Q5633=0,IF(OR(Q5633>0,R5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011)))","v":102619.4256904762},{"$f":"IF(R5633=0,IF(OR(R5633>0,S5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011)))","v":78111.155029761911},{"$f":"IF(S5633=0,IF(OR(S5633>0,T5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011)))","v":53602.884369047621},{"$f":"IF(T5633=0,IF(OR(T5633>0,U5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011)))","v":29094.613708333334},{"$f":"IF(U5633=0,IF(OR(U5633>0,V5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011)))","v":4586.3430476190479},{"$f":"IF(V5633=0,IF(OR(V5633>0,W5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011)))","v":0.01},{"$f":"IF(W5633=0,IF(OR(W5633>0,X5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011)))","v":0.01},{"$f":"IF(X5633=0,IF(OR(X5633>0,Y5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011)))","v":0.01},{"$f":"IF(Y5633=0,IF(OR(Y5633>0,Z5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011)))","v":0.01},{"$f":"IF(Z5633=0,IF(OR(Z5633>0,AA5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011)))","v":0.01},{"$f":"IF(AA5633=0,IF(OR(AA5633>0,AB5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011)))","v":0.01},{"$f":"IF(AB5633=0,IF(OR(AB5633>0,AC5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5633-($J5623*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5633,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011)))","v":0.01},null,{"$f":"C5008","v":"BEV"},{"$f":"C5629","v":"Residual Value Large Battery"},null,2026,null,"BEVResidual Value Large Battery2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5630","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5636-1+Input_General!$E$22,$K5636:$AC5636),I5626*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":55404.477861460327},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5636-1+Input_General!$F$22,$K5636:$AC5636),I5626*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":14232.34293688889},0,{"$f":"IF(K5636=0,IF(OR(K5636>0,L5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5636=0,IF(OR(L5636>0,M5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5636=0,IF(OR(M5636>0,N5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5636=0,IF(OR(N5636>0,O5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5636=0,IF(OR(O5636>0,P5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5636=0,IF(OR(P5636>0,Q5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5636=0,IF(OR(Q5636>0,R5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011)))","v":124939.63906740319},{"$f":"IF(R5636=0,IF(OR(R5636>0,S5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011)))","v":107555.84876591747},{"$f":"IF(S5636=0,IF(OR(S5636>0,T5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011)))","v":90172.058464431757},{"$f":"IF(T5636=0,IF(OR(T5636>0,U5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011)))","v":72788.268162946042},{"$f":"IF(U5636=0,IF(OR(U5636>0,V5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011)))","v":55404.477861460327},{"$f":"IF(V5636=0,IF(OR(V5636>0,W5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011)))","v":38020.687559974613},{"$f":"IF(W5636=0,IF(OR(W5636>0,X5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011)))","v":20636.897258488898},{"$f":"IF(X5636=0,IF(OR(X5636>0,Y5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011)))","v":3253.1069570031832},{"$f":"IF(Y5636=0,IF(OR(Y5636>0,Z5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011)))","v":0.01},{"$f":"IF(Z5636=0,IF(OR(Z5636>0,AA5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011)))","v":0.01},{"$f":"IF(AA5636=0,IF(OR(AA5636>0,AB5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011)))","v":0.01},{"$f":"IF(AB5636=0,IF(OR(AB5636>0,AC5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5636-($J5626*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5636,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011)))","v":0.01},null,{"$f":"C5008","v":"BEV"},{"$f":"C5629","v":"Residual Value Large Battery"},null,2029,null,"BEVResidual Value Large Battery2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5650","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5652-1+Input_General!$E$22,$K5652:$AC5652),I5642*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5652-1+Input_General!$F$22,$K5652:$AC5652),I5642*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":73207.701223650773},0,{"$f":"IF(K5652=0,IF(OR(K5652>0,L5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5652=0,IF(OR(L5652>0,M5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5652=0,IF(OR(M5652>0,N5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5652=0,IF(OR(N5652>0,O5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5652=0,IF(OR(O5652>0,P5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5652=0,IF(OR(P5652>0,Q5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5652=0,IF(OR(Q5652>0,R5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5652=0,IF(OR(R5652>0,S5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5652=0,IF(OR(S5652>0,T5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5652=0,IF(OR(T5652>0,U5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011)))","v":101434.34588936507},{"$f":"IF(U5652=0,IF(OR(U5652>0,V5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011)))","v":87321.02355650792},{"$f":"IF(V5652=0,IF(OR(V5652>0,W5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011)))","v":73207.701223650773},{"$f":"IF(W5652=0,IF(OR(W5652>0,X5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011)))","v":59094.378890793625},{"$f":"IF(X5652=0,IF(OR(X5652>0,Y5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011)))","v":44981.056557936477},{"$f":"IF(Y5652=0,IF(OR(Y5652>0,Z5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011)))","v":30867.734225079334},{"$f":"IF(Z5652=0,IF(OR(Z5652>0,AA5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011)))","v":16754.41189222219},{"$f":"IF(AA5652=0,IF(OR(AA5652>0,AB5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011)))","v":2641.0895593650457},{"$f":"IF(AB5652=0,IF(OR(AB5652>0,AC5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5652-($J5642*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5652,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011)))","v":0.01},null,{"$f":"C5008","v":"BEV"},{"$f":"C5649","v":"Residual Value Replacement Unit Large Battery"},null,2025,null,"BEVResidual Value Replacement Unit Large Battery2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F5671,Allocations!$C$21:$C$28,0),MATCH($C5671,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5671-1+Input_General!$E$22,$K5671:$AC5671),I5661*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5671-1+Input_General!$F$22,$K5671:$AC5671),I5661*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5671=0,IF(OR(K5671>0,L5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5671=0,IF(OR(L5671>0,M5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5671=0,IF(OR(M5671>0,N5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5671=0,IF(OR(N5671>0,O5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5671=0,IF(OR(O5671>0,P5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5671=0,IF(OR(P5671>0,Q5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5671=0,IF(OR(Q5671>0,R5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5671=0,IF(OR(R5671>0,S5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5671=0,IF(OR(S5671>0,T5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5671=0,IF(OR(T5671>0,U5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5671=0,IF(OR(U5671>0,V5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5671=0,IF(OR(V5671>0,W5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5671=0,IF(OR(W5671>0,X5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5671=0,IF(OR(X5671>0,Y5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5671=0,IF(OR(Y5671>0,Z5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5671=0,IF(OR(Z5671>0,AA5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5671=0,IF(OR(AA5671>0,AB5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5671=0,IF(OR(AB5671>0,AC5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5671-($J5661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5670","v":"Residual Value Catenary Equipment"},null,2023,null,"BEVResidual Value Catenary Equipment2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D5671","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5675-1+Input_General!$E$22,$K5675:$AC5675),I5665*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5675-1+Input_General!$F$22,$K5675:$AC5675),I5665*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5675=0,IF(OR(K5675>0,L5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5675=0,IF(OR(L5675>0,M5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5675=0,IF(OR(M5675>0,N5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5675=0,IF(OR(N5675>0,O5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5675=0,IF(OR(O5675>0,P5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5675=0,IF(OR(P5675>0,Q5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5675=0,IF(OR(Q5675>0,R5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5675=0,IF(OR(R5675>0,S5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5675=0,IF(OR(S5675>0,T5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5675=0,IF(OR(T5675>0,U5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5675=0,IF(OR(U5675>0,V5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5675=0,IF(OR(V5675>0,W5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5675=0,IF(OR(W5675>0,X5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5675=0,IF(OR(X5675>0,Y5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5675=0,IF(OR(Y5675>0,Z5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5675=0,IF(OR(Z5675>0,AA5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5675=0,IF(OR(AA5675>0,AB5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5675=0,IF(OR(AB5675>0,AC5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5675-($J5665*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5675,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5670","v":"Residual Value Catenary Equipment"},null,2027,null,"BEVResidual Value Catenary Equipment2027"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D5691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5693-1+Input_General!$E$22,$K5693:$AC5693),I5683*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5693-1+Input_General!$F$22,$K5693:$AC5693),I5683*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5693=0,IF(OR(K5693>0,L5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5693=0,IF(OR(L5693>0,M5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5693=0,IF(OR(M5693>0,N5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5693=0,IF(OR(N5693>0,O5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5693=0,IF(OR(O5693>0,P5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5693=0,IF(OR(P5693>0,Q5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5693=0,IF(OR(Q5693>0,R5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5693=0,IF(OR(R5693>0,S5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5693=0,IF(OR(S5693>0,T5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5693=0,IF(OR(T5693>0,U5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5693=0,IF(OR(U5693>0,V5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5693=0,IF(OR(V5693>0,W5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5693=0,IF(OR(W5693>0,X5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5693=0,IF(OR(X5693>0,Y5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5693=0,IF(OR(Y5693>0,Z5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5693=0,IF(OR(Z5693>0,AA5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5693=0,IF(OR(AA5693>0,AB5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5693=0,IF(OR(AB5693>0,AC5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5693-($J5683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2025,null,"BEVResidual Value Replacement Unit Catenary Equipment2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D5691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5698-1+Input_General!$E$22,$K5698:$AC5698),I5688*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5698-1+Input_General!$F$22,$K5698:$AC5698),I5688*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5698=0,IF(OR(K5698>0,L5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5698=0,IF(OR(L5698>0,M5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5698=0,IF(OR(M5698>0,N5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5698=0,IF(OR(N5698>0,O5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5698=0,IF(OR(O5698>0,P5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5698=0,IF(OR(P5698>0,Q5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5698=0,IF(OR(Q5698>0,R5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5698=0,IF(OR(R5698>0,S5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5698=0,IF(OR(S5698>0,T5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5698=0,IF(OR(T5698>0,U5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5698=0,IF(OR(U5698>0,V5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5698=0,IF(OR(V5698>0,W5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5698=0,IF(OR(W5698>0,X5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5698=0,IF(OR(X5698>0,Y5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5698=0,IF(OR(Y5698>0,Z5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5698=0,IF(OR(Z5698>0,AA5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5698=0,IF(OR(AA5698>0,AB5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5698=0,IF(OR(AB5698>0,AC5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5698-($J5688*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C5698,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2030,null,"BEVResidual Value Replacement Unit Catenary Equipment2030"]
[null,null,{"$f":"C5713","v":"Total Opex"},null,null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},256080.45590572688,507649.02336872951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},"Total Opex",null,2028,null,"BEVTotal Opex2028"]
[null,null,{"$f":"C5733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C5008","v":"BEV"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5735:AC5735,$L$6:$AC$6,\">=\"&$G5735,$L$6:$AC$6,\"<\"&$G5735+Input_General!$E$22),\"Error\")","v":25454.571428571428},{"$f":"IFERROR(SUMIFS(L5735:AC5735,$L$6:$AC$6,\">=\"&$G5735,$L$6:$AC$6,\"<\"&$G5735+Input_General!$F$22),\"Error\")","v":47886.412500000006},null,{"$f":"IF(L$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":5409.096428571429},{"$f":"IF(N$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":5250.0053571428571},{"$f":"IF(O$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":5090.9142857142851},{"$f":"IF(P$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4931.8232142857132},{"$f":"IF(Q$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4772.7321428571413},{"$f":"IF(R$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4613.6410714285694},{"$f":"IF(S$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4454.55},{"$f":"IF(T$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4454.55},{"$f":"IF(U$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4454.55},{"$f":"IF(V$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4454.55},{"$f":"IF(W$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4454.55},{"$f":"IF(X$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4454.55},{"$f":"IF(Y$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4454.55},{"$f":"IF(Z$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4454.55},{"$f":"IF(AA$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4454.55},{"$f":"IF(AB$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4454.55},{"$f":"IF(AC$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC5011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G5735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4454.55},null,{"$f":"C5008","v":"BEV"},"Energy/Fuel Cost w/o tax/surcharges",null,2024,null,"BEVEnergy/Fuel Cost w/o tax/surcharges2024"]
[null,null,{"$f":"Terms!$F$8","v":"Energy/Fuel tax&surcharges"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5743","v":"Energy/Fuel tax&surcharges"},null,0,null,"BEVEnergy/Fuel tax&surcharges0"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5757:AC5757,$L$6:$AC$6,\">=\"&$G5757,$L$6:$AC$6,\"<\"&$G5757+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5757:AC5757,$L$6:$AC$6,\">=\"&$G5757,$L$6:$AC$6,\"<\"&$G5757+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IF(L$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(L$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*L5011,0)","v":0},{"$f":"IF(M$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(M$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*M5011,0)","v":0},{"$f":"IF(N$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(N$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*N5011,0)","v":0},{"$f":"IF(O$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(O$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*O5011,0)","v":0},{"$f":"IF(P$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(P$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*P5011,0)","v":0},{"$f":"IF(Q$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Q$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*Q5011,0)","v":0},{"$f":"IF(R$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(R$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*R5011,0)","v":0},{"$f":"IF(S$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(S$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*S5011,0)","v":0},{"$f":"IF(T$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(T$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*T5011,0)","v":0},{"$f":"IF(U$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(U$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*U5011,0)","v":0},{"$f":"IF(V$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(V$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*V5011,0)","v":0},{"$f":"IF(W$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(W$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*W5011,0)","v":0},{"$f":"IF(X$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(X$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*X5011,0)","v":0},{"$f":"IF(Y$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Y$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*Y5011,0)","v":0},{"$f":"IF(Z$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Z$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*Z5011,0)","v":0},{"$f":"IF(AA$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AA$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*AA5011,0)","v":0},{"$f":"IF(AB$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AB$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*AB5011,0)","v":0},{"$f":"IF(AC$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AC$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F5757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G5757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*AC5011,0)","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5753","v":"AdBlue"},null,2026,null,"BEVAdBlue2026"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I5776+I5786","v":13150.57295306589},27488.739772840356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5765","v":"Truck Taxation Total"},null,2023,null,"BEVTruck Taxation Total2023"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5783:AC5783,$L$6:$AC$6,\">=\"&$G5783,$L$6:$AC$6,\"<\"&$G5783+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5783:AC5783,$L$6:$AC$6,\">=\"&$G5783,$L$6:$AC$6,\"<\"&$G5783+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*L5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*M5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*N5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*O5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*P5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*Q5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*R5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*S5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*T5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*U5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*V5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*W5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*X5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*Y5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*Z5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*AA5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*AB5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*AC5297","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5775","v":"Registration Fee"},null,2030,null,"BEVRegistration Fee2030"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5789:AC5789,$L$6:$AC$6,\">=\"&$G5789,$L$6:$AC$6,\"<\"&$G5789+Input_General!$E$22),\"Error\")","v":13504.676451141497},{"$f":"IFERROR(SUMIFS(L5789:AC5789,$L$6:$AC$6,\">=\"&$G5789,$L$6:$AC$6,\"<\"&$G5789+Input_General!$F$22),\"Error\")","v":27538.537176498667},null,{"$f":"IF(L$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":2595.0984353851659},{"$f":"IF(P$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":2648.0168628067327},{"$f":"IF(Q$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":2700.9352902282994},{"$f":"IF(R$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":2753.8537176498662},{"$f":"IF(S$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":2806.772145071433},{"$f":"IF(T$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":2806.772145071433},{"$f":"IF(U$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":2806.772145071433},{"$f":"IF(V$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":2806.772145071433},{"$f":"IF(W$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":2806.772145071433},{"$f":"IF(X$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":2806.772145071433},{"$f":"IF(Y$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":2806.772145071433},{"$f":"IF(Z$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":2806.772145071433},{"$f":"IF(AA$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":2806.772145071433},{"$f":"IF(AB$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":2806.772145071433},{"$f":"IF(AC$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":2806.772145071433},null,{"$f":"C5008","v":"BEV"},{"$f":"C5785","v":"Motor Vehicle Tax"},null,2026,null,"BEVMotor Vehicle Tax2026"]
[null,null,"Truck Maintenance Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5805","v":"Truck Maintenance Cost"},null,0,null,"BEVTruck Maintenance Cost0"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5820:AC5820,$L$6:$AC$6,\">=\"&$G5820,$L$6:$AC$6,\"<\"&$G5820+Input_General!$E$22),\"Error\")","v":6662.3521657142846},{"$f":"IFERROR(SUMIFS(L5820:AC5820,$L$6:$AC$6,\">=\"&$G5820,$L$6:$AC$6,\"<\"&$G5820+Input_General!$F$22),\"Error\")","v":13324.704331428567},null,{"$f":"IF(L$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1332.470433142857},{"$f":"IF(Q$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1332.470433142857},{"$f":"IF(R$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1332.470433142857},{"$f":"IF(S$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1332.470433142857},{"$f":"IF(T$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1332.470433142857},{"$f":"IF(U$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1332.470433142857},{"$f":"IF(V$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1332.470433142857},{"$f":"IF(W$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1332.470433142857},{"$f":"IF(X$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1332.470433142857},{"$f":"IF(Y$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1332.470433142857},{"$f":"IF(Z$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1332.470433142857},{"$f":"IF(AA$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1332.470433142857},{"$f":"IF(AB$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1332.470433142857},{"$f":"IF(AC$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":1332.470433142857},null,{"$f":"C5008","v":"BEV"},{"$f":"C5815","v":"Insurance Cost"},null,2027,null,"BEVInsurance Cost2027"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5827:AC5827,$L$6:$AC$6,\">=\"&$G5827,$L$6:$AC$6,\"<\"&$G5827+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5827:AC5827,$L$6:$AC$6,\">=\"&$G5827,$L$6:$AC$6,\"<\"&$G5827+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K5827=0,IF($G5827=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),K5827)","v":0},{"$f":"IF(L5827=0,IF($G5827=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),L5827)","v":0},{"$f":"IF(M5827=0,IF($G5827=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),M5827)","v":0},{"$f":"IF(N5827=0,IF($G5827=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),N5827)","v":0},{"$f":"IF(O5827=0,IF($G5827=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),O5827)","v":0},{"$f":"IF(P5827=0,IF($G5827=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),P5827)","v":0},{"$f":"IF(Q5827=0,IF($G5827=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),Q5827)","v":0},{"$f":"IF(R5827=0,IF($G5827=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),R5827)","v":0},{"$f":"IF(S5827=0,IF($G5827=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),S5827)","v":0},{"$f":"IF(T5827=0,IF($G5827=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),T5827)","v":0},{"$f":"IF(U5827=0,IF($G5827=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),U5827)","v":0},{"$f":"IF(V5827=0,IF($G5827=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),V5827)","v":0},{"$f":"IF(W5827=0,IF($G5827=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),W5827)","v":0},{"$f":"IF(X5827=0,IF($G5827=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),X5827)","v":0},{"$f":"IF(Y5827=0,IF($G5827=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),Y5827)","v":0},{"$f":"IF(Z5827=0,IF($G5827=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),Z5827)","v":0},{"$f":"IF(AA5827=0,IF($G5827=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),AA5827)","v":0},{"$f":"IF(AB5827=0,IF($G5827=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),AB5827)","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5825","v":"Infrastructure Maintenance Cost"},null,2024,null,"BEVInfrastructure Maintenance Cost2024"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5843:AC5843,$L$6:$AC$6,\">=\"&$G5843,$L$6:$AC$6,\"<\"&$G5843+Input_General!$E$22),\"Error\")","v":80750.000000000015},{"$f":"IFERROR(SUMIFS(L5843:AC5843,$L$6:$AC$6,\">=\"&$G5843,$L$6:$AC$6,\"<\"&$G5843+Input_General!$F$22),\"Error\")","v":161500.00000000003},null,{"$f":"IF(L$6>=$G5843,L5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G5843,M5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G5843,N5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G5843,O5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G5843,P5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(Q$6>=$G5843,Q5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(R$6>=$G5843,R5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(S$6>=$G5843,S5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(T$6>=$G5843,T5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(U$6>=$G5843,U5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(V$6>=$G5843,V5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(W$6>=$G5843,W5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(X$6>=$G5843,X5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Y$6>=$G5843,Y5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Z$6>=$G5843,Z5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AA$6>=$G5843,AA5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AB$6>=$G5843,AB5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AC$6>=$G5843,AC5011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},null,{"$f":"C5008","v":"BEV"},{"$f":"C5835","v":"Road Toll"},null,2030,null,"BEVRoad Toll2030"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17","v":"Well to Wheel CO2 Emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5849","v":"Well to Wheel CO2 Emissions"},null,0,null,"BEVWell to Wheel CO2 Emissions0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D5860","v":0},null,{"$f":"C5008","v":"BEV"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L5866:AC5866,$L$6:$AC$6,\">=\"&$G5866,$L$6:$AC$6,\"<\"&$G5866+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5866:AC5866,$L$6:$AC$6,\">=\"&$G5866,$L$6:$AC$6,\"<\"&$G5866+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D5866=0,0,IF(L5033+L5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L5033+L5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(M5033+M5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M5033+M5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(N5033+N5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N5033+N5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(O5033+O5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O5033+O5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(P5033+P5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P5033+P5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(Q5033+Q5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q5033+Q5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(R5033+R5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R5033+R5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(S5033+S5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S5033+S5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(T5033+T5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T5033+T5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(U5033+U5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U5033+U5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(V5033+V5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V5033+V5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(W5033+W5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W5033+W5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(X5033+X5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X5033+X5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(Y5033+Y5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y5033+Y5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(Z5033+Z5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z5033+Z5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(AA5033+AA5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA5033+AA5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(AB5033+AB5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB5033+AB5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(AC5033+AC5043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC5033+AC5043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2029,null,"BEV2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D5870","v":1},null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L5875:AC5875,$L$6:$AC$6,\">=\"&$G5875,$L$6:$AC$6,\"<\"&$G5875+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5875:AC5875,$L$6:$AC$6,\">=\"&$G5875,$L$6:$AC$6,\"<\"&$G5875+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D5875=0,0,IF(L5052+L5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L5052+L5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(M5052+M5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M5052+M5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(N5052+N5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N5052+N5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(O5052+O5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O5052+O5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(P5052+P5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P5052+P5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(Q5052+Q5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q5052+Q5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(R5052+R5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R5052+R5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(S5052+S5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S5052+S5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(T5052+T5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T5052+T5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(U5052+U5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U5052+U5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(V5052+V5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V5052+V5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(W5052+W5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W5052+W5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(X5052+X5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X5052+X5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(Y5052+Y5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y5052+Y5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(Z5052+Z5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z5052+Z5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(AA5052+AA5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA5052+AA5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(AB5052+AB5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB5052+AB5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(AC5052+AC5062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F5875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC5052+AC5062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2028,null,"BEV2028"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":95000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":190000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":285000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":380000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":475000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":570000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":665000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":760000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":855000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":950000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":950000},null,{"$f":"C6008","v":"Catenary"},null,null,2026,null,"Catenary2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6027","v":0},null,{"$f":"C6008","v":"Catenary"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6037","v":0},null,{"$f":"C6008","v":"Catenary"},2030,null,null,null,0,{"$f":"IF(K6044>0,K6044,IF(L6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6044>0,L6044,IF(M6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6044>0,M6044,IF(N6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6044>0,N6044,IF(O6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6044>0,O6044,IF(P6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6044>0,P6044,IF(Q6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6044>0,Q6044,IF(R6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6044>0,R6044,IF(S6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6044>0,S6044,IF(T6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6044>0,T6044,IF(U6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6044>0,U6044,IF(V6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6044>0,V6044,IF(W6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6044>0,W6044,IF(X6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6044>0,X6044,IF(Y6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6044>0,Y6044,IF(Z6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6044>0,Z6044,IF(AA6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6044>0,AA6044,IF(AB6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6044>0,AB6044,IF(AC6022>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6044,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F6057,Allocations!$R$21:$R$28,0),MATCH(C6057,Allocations!$R$21:$U$21,0))","v":1},null,{"$f":"C6008","v":"Catenary"},2023,null,null,null,0,{"$f":"IF(K6057>0,K6057,IF(L6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6057>0,L6057,IF(M6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6057>0,M6057,IF(N6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6057>0,N6057,IF(O6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6057>0,O6057,IF(P6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6057>0,P6057,IF(Q6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6057>0,Q6057,IF(R6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6057>0,R6057,IF(S6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6057>0,S6057,IF(T6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6057>0,T6057,IF(U6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6057>0,U6057,IF(V6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6057>0,V6057,IF(W6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6057>0,W6057,IF(X6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6057>0,X6057,IF(Y6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6057>0,Y6057,IF(Z6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6057>0,Z6057,IF(AA6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6057>0,AA6057,IF(AB6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6057>0,AB6057,IF(AC6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6057,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2023,null,"Catenary2023"]
[null,null,{"$f":"\"Year of original \"&C6067","v":"Year of original FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"\"Year of replacement \"&C6077","v":"Year of replacement FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D6087","v":1},null,{"$f":"C6008","v":"Catenary"},2024,null,null,null,0,0,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,null,{"$f":"C6008","v":"Catenary"},null,null,2024,null,"Catenary2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D6097","v":1},null,{"$f":"C6008","v":"Catenary"},2025,null,null,null,0,{"$f":"IF(K6099>0,K6099,IF(L6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6099>0,L6099,IF(M6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6099>0,M6099,IF(N6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6099>0,N6099,IF(O6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6099>0,O6099,IF(P6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6099>0,P6099,IF(Q6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6099>0,Q6099,IF(R6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6099>0,R6099,IF(S6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6099>0,S6099,IF(T6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6099>0,T6099,IF(U6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6099>0,U6099,IF(V6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6099>0,V6099,IF(W6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6099>0,W6099,IF(X6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6099>0,X6099,IF(Y6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6099>0,Y6099,IF(Z6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6099>0,Z6099,IF(AA6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6099>0,AA6099,IF(AB6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6099>0,AB6099,IF(AC6017>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6099,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2025,null,"Catenary2025"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D6117","v":0},null,{"$f":"C6008","v":"Catenary"},2029,null,null,null,0,{"$f":"IF(K6123>0,K6123,IF(L6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6123>0,L6123,IF(M6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6123>0,M6123,IF(N6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6123>0,N6123,IF(O6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6123>0,O6123,IF(P6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6123>0,P6123,IF(Q6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6123>0,Q6123,IF(R6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6123>0,R6123,IF(S6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6123>0,S6123,IF(T6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6123>0,T6123,IF(U6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6123>0,U6123,IF(V6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6123>0,V6123,IF(W6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6123>0,W6123,IF(X6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6123>0,X6123,IF(Y6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6123>0,Y6123,IF(Z6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6123>0,Z6123,IF(AA6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6123>0,AA6123,IF(AB6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6123>0,AB6123,IF(AC6021>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6123,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2029,null,"Catenary2029"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D6127","v":0},null,{"$f":"C6008","v":"Catenary"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,{"$f":"\"Year of replacement \"&C6137","v":"Year of replacement H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6157,Allocations!$C$21:$C$28,0),MATCH(C6157,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C6008","v":"Catenary"},2023,null,null,null,0,{"$f":"IF(K6157>0,K6157,IF(L6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6157>0,L6157,IF(M6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6157>0,M6157,IF(N6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6157>0,N6157,IF(O6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6157>0,O6157,IF(P6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6157>0,P6157,IF(Q6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6157>0,Q6157,IF(R6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6157>0,R6157,IF(S6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6157>0,S6157,IF(T6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6157>0,T6157,IF(U6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6157>0,U6157,IF(V6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6157>0,V6157,IF(W6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6157>0,W6157,IF(X6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6157>0,X6157,IF(Y6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6157>0,Y6157,IF(Z6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6157>0,Z6157,IF(AA6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6157>0,AA6157,IF(AB6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6157>0,AB6157,IF(AC6015>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6157,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2023,null,"Catenary2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6167","v":0},null,{"$f":"C6008","v":"Catenary"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C6008","v":"Catenary"},null,null,2027,null,"Catenary2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6177","v":0},null,{"$f":"C6008","v":"Catenary"},2026,null,null,null,0,{"$f":"IF(K6180>0,K6180,IF(L6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6180>0,L6180,IF(M6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6180>0,M6180,IF(N6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6180>0,N6180,IF(O6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6180>0,O6180,IF(P6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6180>0,P6180,IF(Q6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6180>0,Q6180,IF(R6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6180>0,R6180,IF(S6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6180>0,S6180,IF(T6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6180>0,T6180,IF(U6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6180>0,U6180,IF(V6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":2033},{"$f":"IF(V6180>0,V6180,IF(W6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":2033},{"$f":"IF(W6180>0,W6180,IF(X6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":2033},{"$f":"IF(X6180>0,X6180,IF(Y6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":2033},{"$f":"IF(Y6180>0,Y6180,IF(Z6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":2033},{"$f":"IF(Z6180>0,Z6180,IF(AA6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":2033},{"$f":"IF(AA6180>0,AA6180,IF(AB6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":2033},{"$f":"IF(AB6180>0,AB6180,IF(AC6018>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6180,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":2033},null,{"$f":"C6008","v":"Catenary"},null,null,2026,null,"Catenary2026"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D6187","v":1},null,{"$f":"C6008","v":"Catenary"},2029,null,null,null,0,0,0,0,0,0,0,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,null,{"$f":"C6008","v":"Catenary"},null,null,2029,null,"Catenary2029"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D6197","v":1},null,{"$f":"C6008","v":"Catenary"},2025,null,null,null,0,{"$f":"IF(K6199>0,K6199,IF(L6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6199>0,L6199,IF(M6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6199>0,M6199,IF(N6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6199>0,N6199,IF(O6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6199>0,O6199,IF(P6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6199>0,P6199,IF(Q6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6199>0,Q6199,IF(R6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6199>0,R6199,IF(S6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6199>0,S6199,IF(T6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6199>0,T6199,IF(U6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6199>0,U6199,IF(V6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6199>0,V6199,IF(W6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6199>0,W6199,IF(X6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6199>0,X6199,IF(Y6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6199>0,Y6199,IF(Z6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6199>0,Z6199,IF(AA6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6199>0,AA6199,IF(AB6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6199>0,AB6199,IF(AC6039>INDEX('Input_6x2_Rig 270kW'!$E$68:$E$76,MATCH($C6199,'Input_6x2_Rig 270kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2025,null,"Catenary2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6227","v":0},null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D6234=0,0,IF(L$6>=$G6234,L6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L6184=0,L6174,L6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(M$6>=$G6234,M6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M6184=0,M6174,M6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(N$6>=$G6234,N6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N6184=0,N6174,N6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(O$6>=$G6234,O6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O6184=0,O6174,O6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(P$6>=$G6234,P6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P6184=0,P6174,P6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(Q$6>=$G6234,Q6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q6184=0,Q6174,Q6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(R$6>=$G6234,R6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R6184=0,R6174,R6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(S$6>=$G6234,S6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S6184=0,S6174,S6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(T$6>=$G6234,T6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T6184=0,T6174,T6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(U$6>=$G6234,U6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U6184=0,U6174,U6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(V$6>=$G6234,V6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V6184=0,V6174,V6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(W$6>=$G6234,W6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W6184=0,W6174,W6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(X$6>=$G6234,X6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X6184=0,X6174,X6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(Y$6>=$G6234,Y6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y6184=0,Y6174,Y6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(Z$6>=$G6234,Z6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z6184=0,Z6174,Z6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(AA$6>=$G6234,AA6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA6184=0,AA6174,AA6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(AB$6>=$G6234,AB6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB6184=0,AB6174,AB6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(AC$6>=$G6234,AC6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC6184=0,AC6174,AC6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L6241:AC6241,$L$6:$AC$6,\">=\"&$G6241,$L$6:$AC$6,\"<\"&$G6241+Input_General!$E$22),\"Error\")","v":4658088.9336016094},{"$f":"IFERROR(SUMIFS(L6241:AC6241,$L$6:$AC$6,\">=\"&$G6241,$L$6:$AC$6,\"<\"&$G6241+Input_General!$F$22),\"Error\")","v":9316177.867203217},null,{"$f":"IF(L$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-L6221-L6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*L6011,0)","v":0},{"$f":"IF(M$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-M6221-M6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*M6011,0)","v":0},{"$f":"IF(N$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-N6221-N6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*N6011,0)","v":0},{"$f":"IF(O$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-O6221-O6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*O6011,0)","v":0},{"$f":"IF(P$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-P6221-P6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*P6011,0)","v":931617.78672032186},{"$f":"IF(Q$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Q6221-Q6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Q6011,0)","v":931617.78672032186},{"$f":"IF(R$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-R6221-R6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*R6011,0)","v":931617.78672032186},{"$f":"IF(S$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-S6221-S6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*S6011,0)","v":931617.78672032186},{"$f":"IF(T$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-T6221-T6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*T6011,0)","v":931617.78672032186},{"$f":"IF(U$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-U6221-U6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*U6011,0)","v":931617.78672032186},{"$f":"IF(V$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-V6221-V6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*V6011,0)","v":931617.78672032186},{"$f":"IF(W$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-W6221-W6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*W6011,0)","v":931617.78672032186},{"$f":"IF(X$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-X6221-X6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*X6011,0)","v":931617.78672032186},{"$f":"IF(Y$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Y6221-Y6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Y6011,0)","v":931617.78672032186},{"$f":"IF(Z$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-Z6221-Z6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*Z6011,0)","v":931617.78672032186},{"$f":"IF(AA$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AA6221-AA6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AA6011,0)","v":931617.78672032186},{"$f":"IF(AB$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AB6221-AB6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AB6011,0)","v":931617.78672032186},{"$f":"IF(AC$6>=$G6241,(('Input_6x2_Rig 270kW'!$E$237-INDEX('Input_6x2_Rig 270kW'!$B$244:$V$252,MATCH($F6241,'Input_6x2_Rig 270kW'!$C$244:$C$252,0),MATCH($G6241,'Input_6x2_Rig 270kW'!$B$244:$V$244,0)))-AC6221-AC6231)*'Input_6x2_Rig 270kW'!$F$237*(1-'Input_6x2_Rig 270kW'!$G$237)*AC6011,0)","v":931617.78672032186},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6236","v":"tonne-kilometre"},null,2027,null,"Catenarytonne-kilometre2027"]
[null,null,{"$f":"Terms!$D$7","v":"CAPEX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},78890.513363297956,99681.026726595912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},"Total CAPEX reduced by Residual Value",null,2030,null,"CatenaryTotal CAPEX reduced by Residual Value2030"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6279","v":"Total Residual Value"},null,0,null,"CatenaryTotal Residual Value0"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6290:AC6290,$L$6:$AC$6,\">=\"&$G6290,$L$6:$AC$6,\"<\"&$G6290+Input_General!$E$22),\"Error\")","v":182349.60990476192},{"$f":"IFERROR(SUMIFS(L6290:AC6290,$L$6:$AC$6,\">=\"&$G6290,$L$6:$AC$6,\"<\"&$G6290+Input_General!$F$22),\"Error\")","v":182349.60990476192},null,{"$f":"L6300+L6333+L6374+L6415+L6456+L6497+L6538+L6579+L6620+L6661","v":182349.60990476192},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C6008","v":"Catenary"},"Total original cost of vehicle at purchase",null,2023,null,"CatenaryTotal original cost of vehicle at purchase2023"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6305:AC6305,$L$6:$AC$6,\">=\"&$G6305,$L$6:$AC$6,\"<\"&$G6305+Input_General!$E$22),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(SUMIFS(L6305:AC6305,$L$6:$AC$6,\">=\"&$G6305,$L$6:$AC$6,\"<\"&$G6305+Input_General!$F$22),\"Error\")","v":58099.999999999993},null,{"$f":"IFERROR(IF($G6305=L$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=M$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=N$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=O$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=P$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":58099.999999999993},{"$f":"IFERROR(IF($G6305=R$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=S$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=T$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=U$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=V$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=W$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=X$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$7:$L$9,MATCH($C6305,'Input_6x2_Rig 270kW'!$C$7:$C$9,0),MATCH($G6305,'Input_6x2_Rig 270kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6299","v":"CAPEX Truck without Powertrain"},null,2028,null,"CatenaryCAPEX Truck without Powertrain2028"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6313:AC6313,$L$6:$AC$6,\">=\"&$G6313,$L$6:$AC$6,\"<\"&$G6303+Input_General!$E$22),\"Error\")","v":119696.72137904762},{"$f":"IFERROR(SUMIFS(L6313:AC6313,$L$6:$AC$6,\">=\"&$G6313,$L$6:$AC$6,\"<\"&$G6313+Input_General!$F$22),\"Error\")","v":119696.72137904762},{"$f":"SUMIFS(K6333:K6698,$G6333:$G6698,$G6313,$E6333:$E6698,$C6313)","v":0},0,0,0,119696.72137904762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C6008","v":"Catenary"},{"$f":"C2309","v":"CAPEX Powertrain"},null,2026,null,"CatenaryCAPEX Powertrain2026"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},47295.378352765532,26504.864989467569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},"Residual Value of Powertrain",null,2030,null,"CatenaryResidual Value of Powertrain2030"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6343","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6344-1+Input_General!$E$22,$K6344:$AC6344),I6334*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6344-1+Input_General!$F$22,$K6344:$AC6344),I6334*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6344=0,IF(OR(K6344>0,L6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6344=0,IF(OR(L6344>0,M6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6344=0,IF(OR(M6344>0,N6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6344=0,IF(OR(N6344>0,O6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6344=0,IF(OR(O6344>0,P6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6344=0,IF(OR(P6344>0,Q6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6344=0,IF(OR(Q6344>0,R6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6344=0,IF(OR(R6344>0,S6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6344=0,IF(OR(S6344>0,T6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6344=0,IF(OR(T6344>0,U6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6344=0,IF(OR(U6344>0,V6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6344=0,IF(OR(V6344>0,W6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6344=0,IF(OR(W6344>0,X6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6344=0,IF(OR(X6344>0,Y6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6344=0,IF(OR(Y6344>0,Z6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6344=0,IF(OR(Z6344>0,AA6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6344=0,IF(OR(AA6344>0,AB6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6344=0,IF(OR(AB6344>0,AC6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6344-($J6334*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6344,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6342","v":"Residual Value Diesel Drivetrain"},null,2024,null,"CatenaryResidual Value Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6343","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6349-1+Input_General!$E$22,$K6349:$AC6349),I6339*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6349-1+Input_General!$F$22,$K6349:$AC6349),I6339*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6349=0,IF(OR(K6349>0,L6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6349=0,IF(OR(L6349>0,M6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6349=0,IF(OR(M6349>0,N6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6349=0,IF(OR(N6349>0,O6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6349=0,IF(OR(O6349>0,P6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6349=0,IF(OR(P6349>0,Q6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6349=0,IF(OR(Q6349>0,R6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6349=0,IF(OR(R6349>0,S6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6349=0,IF(OR(S6349>0,T6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6349=0,IF(OR(T6349>0,U6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6349=0,IF(OR(U6349>0,V6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6349=0,IF(OR(V6349>0,W6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6349=0,IF(OR(W6349>0,X6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6349=0,IF(OR(X6349>0,Y6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6349=0,IF(OR(Y6349>0,Z6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6349=0,IF(OR(Z6349>0,AA6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6349=0,IF(OR(AA6349>0,AB6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6349=0,IF(OR(AB6349>0,AC6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6349-($J6339*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6349,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6342","v":"Residual Value Diesel Drivetrain"},null,2029,null,"CatenaryResidual Value Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6363","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6367-1+Input_General!$E$22,$K6367:$AC6367),I6357*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6367-1+Input_General!$F$22,$K6367:$AC6367),I6357*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6367=0,IF(OR(K6367>0,L6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6367=0,IF(OR(L6367>0,M6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6367=0,IF(OR(M6367>0,N6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6367=0,IF(OR(N6367>0,O6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6367=0,IF(OR(O6367>0,P6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6367=0,IF(OR(P6367>0,Q6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6367=0,IF(OR(Q6367>0,R6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6367=0,IF(OR(R6367>0,S6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6367=0,IF(OR(S6367>0,T6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6367=0,IF(OR(T6367>0,U6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6367=0,IF(OR(U6367>0,V6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6367=0,IF(OR(V6367>0,W6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6367=0,IF(OR(W6367>0,X6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6367=0,IF(OR(X6367>0,Y6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6367=0,IF(OR(Y6367>0,Z6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6367=0,IF(OR(Z6367>0,AA6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6367=0,IF(OR(AA6367>0,AB6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6367=0,IF(OR(AB6367>0,AC6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6367-($J6357*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6367,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2027,null,"CatenaryResidual Value Replacement Unit Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6384,Allocations!$C$21:$C$28,0),MATCH($C6384,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6384-1+Input_General!$E$22,$K6384:$AC6384),I6374*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":23855.02806122449},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6384-1+Input_General!$F$22,$K6384:$AC6384),I6374*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":13368.627551020414},0,{"$f":"IF(K6384=0,IF(OR(K6384>0,L6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011)))","v":32244.14846938775},{"$f":"IF(L6384=0,IF(OR(L6384>0,M6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011)))","v":30146.868367346935},{"$f":"IF(M6384=0,IF(OR(M6384>0,N6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011)))","v":28049.58826530612},{"$f":"IF(N6384=0,IF(OR(N6384>0,O6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011)))","v":25952.308163265305},{"$f":"IF(O6384=0,IF(OR(O6384>0,P6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011)))","v":23855.02806122449},{"$f":"IF(P6384=0,IF(OR(P6384>0,Q6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011)))","v":21757.747959183675},{"$f":"IF(Q6384=0,IF(OR(Q6384>0,R6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011)))","v":19660.467857142859},{"$f":"IF(R6384=0,IF(OR(R6384>0,S6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011)))","v":17563.187755102044},{"$f":"IF(S6384=0,IF(OR(S6384>0,T6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011)))","v":15465.907653061229},{"$f":"IF(T6384=0,IF(OR(T6384>0,U6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011)))","v":13368.627551020414},{"$f":"IF(U6384=0,IF(OR(U6384>0,V6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011)))","v":11271.347448979599},{"$f":"IF(V6384=0,IF(OR(V6384>0,W6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011)))","v":9174.0673469387839},{"$f":"IF(W6384=0,IF(OR(W6384>0,X6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011)))","v":7076.7872448979679},{"$f":"IF(X6384=0,IF(OR(X6384>0,Y6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011)))","v":4979.5071428571518},{"$f":"IF(Y6384=0,IF(OR(Y6384>0,Z6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011)))","v":2882.2270408163358},{"$f":"IF(Z6384=0,IF(OR(Z6384>0,AA6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011)))","v":784.94693877551981},{"$f":"IF(AA6384=0,IF(OR(AA6384>0,AB6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011)))","v":0.01},{"$f":"IF(AB6384=0,IF(OR(AB6384>0,AC6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6384-($J6374*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6384,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011)))","v":0.01},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6383","v":"Residual Value E-Drive"},null,2023,null,"CatenaryResidual Value E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6384","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6390-1+Input_General!$E$22,$K6390:$AC6390),I6380*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":11955.581571428576},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6390-1+Input_General!$F$22,$K6390:$AC6390),I6380*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":6700.0431428571483},0,{"$f":"IF(K6390=0,IF(OR(K6390>0,L6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6390=0,IF(OR(L6390>0,M6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6390=0,IF(OR(M6390>0,N6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6390=0,IF(OR(N6390>0,O6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6390=0,IF(OR(O6390>0,P6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6390=0,IF(OR(P6390>0,Q6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6390=0,IF(OR(Q6390>0,R6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011)))","v":16160.012314285717},{"$f":"IF(R6390=0,IF(OR(R6390>0,S6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011)))","v":15108.904628571432},{"$f":"IF(S6390=0,IF(OR(S6390>0,T6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011)))","v":14057.796942857147},{"$f":"IF(T6390=0,IF(OR(T6390>0,U6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011)))","v":13006.689257142862},{"$f":"IF(U6390=0,IF(OR(U6390>0,V6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011)))","v":11955.581571428576},{"$f":"IF(V6390=0,IF(OR(V6390>0,W6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011)))","v":10904.473885714291},{"$f":"IF(W6390=0,IF(OR(W6390>0,X6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011)))","v":9853.3662000000058},{"$f":"IF(X6390=0,IF(OR(X6390>0,Y6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011)))","v":8802.2585142857206},{"$f":"IF(Y6390=0,IF(OR(Y6390>0,Z6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011)))","v":7751.1508285714344},{"$f":"IF(Z6390=0,IF(OR(Z6390>0,AA6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011)))","v":6700.0431428571483},{"$f":"IF(AA6390=0,IF(OR(AA6390>0,AB6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011)))","v":5648.9354571428621},{"$f":"IF(AB6390=0,IF(OR(AB6390>0,AC6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6390-($J6380*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6390,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011)))","v":4597.8277714285759},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6383","v":"Residual Value E-Drive"},null,2029,null,"CatenaryResidual Value E-Drive2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6404","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6410-1+Input_General!$E$22,$K6410:$AC6410),I6400*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6410-1+Input_General!$F$22,$K6410:$AC6410),I6400*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6410=0,IF(OR(K6410>0,L6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6410=0,IF(OR(L6410>0,M6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6410=0,IF(OR(M6410>0,N6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6410=0,IF(OR(N6410>0,O6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6410=0,IF(OR(O6410>0,P6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6410=0,IF(OR(P6410>0,Q6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6410=0,IF(OR(Q6410>0,R6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6410=0,IF(OR(R6410>0,S6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6410=0,IF(OR(S6410>0,T6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6410=0,IF(OR(T6410>0,U6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6410=0,IF(OR(U6410>0,V6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6410=0,IF(OR(V6410>0,W6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6410=0,IF(OR(W6410>0,X6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6410=0,IF(OR(X6410>0,Y6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6410=0,IF(OR(Y6410>0,Z6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6410=0,IF(OR(Z6410>0,AA6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6410=0,IF(OR(AA6410>0,AB6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6410=0,IF(OR(AB6410>0,AC6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6410-($J6400*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6410,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6403","v":"Residual Value Replacement Unit E-Drive"},null,2029,null,"CatenaryResidual Value Replacement Unit E-Drive2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6432-1+Input_General!$E$22,$K6432:$AC6432),I6422*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6432-1+Input_General!$F$22,$K6432:$AC6432),I6422*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6432=0,IF(OR(K6432>0,L6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6432=0,IF(OR(L6432>0,M6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6432=0,IF(OR(M6432>0,N6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6432=0,IF(OR(N6432>0,O6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6432=0,IF(OR(O6432>0,P6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6432=0,IF(OR(P6432>0,Q6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6432=0,IF(OR(Q6432>0,R6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6432=0,IF(OR(R6432>0,S6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6432=0,IF(OR(S6432>0,T6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6432=0,IF(OR(T6432>0,U6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6432=0,IF(OR(U6432>0,V6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6432=0,IF(OR(V6432>0,W6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6432=0,IF(OR(W6432>0,X6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6432=0,IF(OR(X6432>0,Y6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6432=0,IF(OR(Y6432>0,Z6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6432=0,IF(OR(Z6432>0,AA6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6432=0,IF(OR(AA6432>0,AB6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6432=0,IF(OR(AB6432>0,AC6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6432-($J6422*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6432,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6424","v":"Residual Value FC Stack"},null,2030,null,"CatenaryResidual Value FC Stack2030"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6448-1+Input_General!$E$22,$K6448:$AC6448),I6438*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6448-1+Input_General!$F$22,$K6448:$AC6448),I6438*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6448=0,IF(OR(K6448>0,L6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6448=0,IF(OR(L6448>0,M6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6448=0,IF(OR(M6448>0,N6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6448=0,IF(OR(N6448>0,O6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6448=0,IF(OR(O6448>0,P6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6448=0,IF(OR(P6448>0,Q6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6448=0,IF(OR(Q6448>0,R6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6448=0,IF(OR(R6448>0,S6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6448=0,IF(OR(S6448>0,T6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6448=0,IF(OR(T6448>0,U6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6448=0,IF(OR(U6448>0,V6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6448=0,IF(OR(V6448>0,W6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6448=0,IF(OR(W6448>0,X6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6448=0,IF(OR(X6448>0,Y6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6448=0,IF(OR(Y6448>0,Z6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6448=0,IF(OR(Z6448>0,AA6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6448=0,IF(OR(AA6448>0,AB6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6448=0,IF(OR(AB6448>0,AC6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6448-($J6438*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6448,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6444","v":"Residual Value Replacement Unit FC Stack"},null,2026,null,"CatenaryResidual Value Replacement Unit FC Stack2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D6466","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6467-1+Input_General!$E$22,$K6467:$AC6467),I6457*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":28600.741009904763},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6467-1+Input_General!$F$22,$K6467:$AC6467),I6457*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":16028.178766476181},0,{"$f":"IF(K6467=0,IF(OR(K6467>0,L6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6467=0,IF(OR(L6467>0,M6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011)))","v":38658.79080464763},{"$f":"IF(M6467=0,IF(OR(M6467>0,N6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011)))","v":36144.278355961913},{"$f":"IF(N6467=0,IF(OR(N6467>0,O6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011)))","v":33629.765907276196},{"$f":"IF(O6467=0,IF(OR(O6467>0,P6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011)))","v":31115.25345859048},{"$f":"IF(P6467=0,IF(OR(P6467>0,Q6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011)))","v":28600.741009904763},{"$f":"IF(Q6467=0,IF(OR(Q6467>0,R6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011)))","v":26086.228561219046},{"$f":"IF(R6467=0,IF(OR(R6467>0,S6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011)))","v":23571.71611253333},{"$f":"IF(S6467=0,IF(OR(S6467>0,T6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011)))","v":21057.203663847613},{"$f":"IF(T6467=0,IF(OR(T6467>0,U6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011)))","v":18542.691215161896},{"$f":"IF(U6467=0,IF(OR(U6467>0,V6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011)))","v":16028.178766476181},{"$f":"IF(V6467=0,IF(OR(V6467>0,W6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011)))","v":13513.666317790467},{"$f":"IF(W6467=0,IF(OR(W6467>0,X6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011)))","v":10999.153869104752},{"$f":"IF(X6467=0,IF(OR(X6467>0,Y6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011)))","v":8484.6414204190369},{"$f":"IF(Y6467=0,IF(OR(Y6467>0,Z6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011)))","v":5970.128971733322},{"$f":"IF(Z6467=0,IF(OR(Z6467>0,AA6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011)))","v":3455.6165230476072},{"$f":"IF(AA6467=0,IF(OR(AA6467>0,AB6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011)))","v":941.10407436189234},{"$f":"IF(AB6467=0,IF(OR(AB6467>0,AC6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6467-($J6457*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6467,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011)))","v":0.01},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6465","v":"Residual Value Small Battery"},null,2024,null,"CatenaryResidual Value Small Battery2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6476,Allocations!$C$21:$C$28,0),MATCH($C6476,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6476:AC6476,$L$6:$AC$6,\">=\"&$G6476,$L$6:$AC$6,\"<\"&$G6476+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6476:AC6476,$L$6:$AC$6,\">=\"&$G6476,$L$6:$AC$6,\"<\"&$G6456+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6476=\"x\",\"x\",\nIF(L6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(M6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6476=\"x\",\"x\",\nIF(M6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(N6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6476=\"x\",\"x\",\nIF(N6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(O6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6476=\"x\",\"x\",\nIF(O6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(P6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6476=\"x\",\"x\",\nIF(P6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Q6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6476=\"x\",\"x\",\nIF(Q6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(R6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6476=\"x\",\"x\",\nIF(R6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(S6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6476=\"x\",\"x\",\nIF(S6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(T6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6476=\"x\",\"x\",\nIF(T6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(U6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6476=\"x\",\"x\",\nIF(U6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(V6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6476=\"x\",\"x\",\nIF(V6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(W6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6476=\"x\",\"x\",\nIF(W6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(X6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6476=\"x\",\"x\",\nIF(X6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Y6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6476=\"x\",\"x\",\nIF(Y6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(Z6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6476=\"x\",\"x\",\nIF(Z6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AA6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6476=\"x\",\"x\",\nIF(AA6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AB6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6476=\"x\",\"x\",\nIF(AB6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_6x2_Rig 270kW'!$E$127*IF(AC6015>'Input_6x2_Rig 270kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6475","v":"CAPEX Replacement Unit Small Battery"},null,2023,null,"CatenaryCAPEX Replacement Unit Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D6486","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6490-1+Input_General!$E$22,$K6490:$AC6490),I6480*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6490-1+Input_General!$F$22,$K6490:$AC6490),I6480*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6490=0,IF(OR(K6490>0,L6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6490=0,IF(OR(L6490>0,M6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6490=0,IF(OR(M6490>0,N6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6490=0,IF(OR(N6490>0,O6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6490=0,IF(OR(O6490>0,P6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6490=0,IF(OR(P6490>0,Q6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6490=0,IF(OR(Q6490>0,R6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6490=0,IF(OR(R6490>0,S6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6490=0,IF(OR(S6490>0,T6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6490=0,IF(OR(T6490>0,U6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6490=0,IF(OR(U6490>0,V6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6490=0,IF(OR(V6490>0,W6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6490=0,IF(OR(W6490>0,X6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6490=0,IF(OR(X6490>0,Y6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6490=0,IF(OR(Y6490>0,Z6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6490=0,IF(OR(Z6490>0,AA6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6490=0,IF(OR(AA6490>0,AB6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6490=0,IF(OR(AB6490>0,AC6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6490-($J6480*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6490,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6485","v":"Residual Value Replacement Unit Small Battery"},null,2027,null,"CatenaryResidual Value Replacement Unit Small Battery2027"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D6497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6502:AC6502,$L$6:$AC$6,\">=\"&$G6502,$L$6:$AC$6,\"<\"&$G6502+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6502:AC6502,$L$6:$AC$6,\">=\"&$G6502,$L$6:$AC$6,\"<\"&$G6502+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G6502=L$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=M$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=N$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=O$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=P$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=R$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=S$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=T$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=U$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=V$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=W$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=X$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH($G6502,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6496","v":"CAPEX H2 Tank 350 bar"},null,{"$f":"G6502","v":2028},null,{"$f":"AE6502&AF6502&AH6502","v":"CatenaryCAPEX H2 Tank 350 bar2028"}]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D6517","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6518:AC6518,$L$6:$AC$6,\">=\"&$G6518,$L$6:$AC$6,\"<\"&$G6498+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6518:AC6518,$L$6:$AC$6,\">=\"&$G6518,$L$6:$AC$6,\"<\"&$G6498+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6518=\"x\",\"x\",IF(L6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(M6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6518=\"x\",\"x\",IF(M6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(N6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6518=\"x\",\"x\",IF(N6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(O6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6518=\"x\",\"x\",IF(O6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(P6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6518=\"x\",\"x\",IF(P6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(Q6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6518=\"x\",\"x\",IF(Q6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(R6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6518=\"x\",\"x\",IF(R6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(S6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6518=\"x\",\"x\",IF(S6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(T6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6518=\"x\",\"x\",IF(T6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(U6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6518=\"x\",\"x\",IF(U6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(V6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6518=\"x\",\"x\",IF(V6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(W6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6518=\"x\",\"x\",IF(W6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(X6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6518=\"x\",\"x\",IF(X6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(Y6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6518=\"x\",\"x\",IF(Y6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(Z6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6518=\"x\",\"x\",IF(Z6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(AA6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6518=\"x\",\"x\",IF(AA6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(AB6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6518=\"x\",\"x\",IF(AB6518=0,INDEX('Input_6x2_Rig 270kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$133:$C$138,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6518*IF(AC6016>'Input_6x2_Rig 270kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6516","v":"CAPEX Replacement Unit H2 Tank 350 bar"},null,2024,null,"CatenaryCAPEX Replacement Unit H2 Tank 350 bar2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D6538","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6540:AC6540,$L$6:$AC$6,\">=\"&$G6540,$L$6:$AC$6,\"<\"&$G6540+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6540:AC6540,$L$6:$AC$6,\">=\"&$G6540,$L$6:$AC$6,\"<\"&$G6540+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G6540=L$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=M$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=N$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=O$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=P$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=R$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=S$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=T$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=U$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=V$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=W$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=X$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH($G6540,'Input_6x2_Rig 270kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6537","v":"CAPEX H2 Tank 700 bar"},null,2025,null,"CatenaryCAPEX H2 Tank 700 bar2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6558,Allocations!$C$21:$C$28,0),MATCH($C6558,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6558:AC6558,$L$6:$AC$6,\">=\"&$G6558,$L$6:$AC$6,\"<\"&$G6558+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6558:AC6558,$L$6:$AC$6,\">=\"&$G6558,$L$6:$AC$6,\"<\"&$G6538+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6558=\"x\",\"x\",IF(L6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(M6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6558=\"x\",\"x\",IF(M6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(N6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6558=\"x\",\"x\",IF(N6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(O6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6558=\"x\",\"x\",IF(O6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(P6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6558=\"x\",\"x\",IF(P6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(Q6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6558=\"x\",\"x\",IF(Q6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(R6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6558=\"x\",\"x\",IF(R6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(S6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6558=\"x\",\"x\",IF(S6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(T6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6558=\"x\",\"x\",IF(T6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(U6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6558=\"x\",\"x\",IF(U6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(V6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6558=\"x\",\"x\",IF(V6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(W6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6558=\"x\",\"x\",IF(W6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(X6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6558=\"x\",\"x\",IF(X6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(Y6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6558=\"x\",\"x\",IF(Y6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(Z6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6558=\"x\",\"x\",IF(Z6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(AA6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6558=\"x\",\"x\",IF(AA6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(AB6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6558=\"x\",\"x\",IF(AB6558=0,INDEX('Input_6x2_Rig 270kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$150:$C$155,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$150:$V$150,0))*$D6558*IF(AC6015>'Input_6x2_Rig 270kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6557","v":"CAPEX Replacement Unit H2 Tank 700 bar"},null,2023,null,"CatenaryCAPEX Replacement Unit H2 Tank 700 bar2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,{"$f":"G6566","v":0},null,{"$f":"AE6566&AF6566&AH6566","v":"Catenary0"}]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D6579","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6581:AC6581,$L$6:$AC$6,\">=\"&$G6581,$L$6:$AC$6,\"<\"&$G6581+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6581:AC6581,$L$6:$AC$6,\">=\"&$G6581,$L$6:$AC$6,\"<\"&$G6581+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G6581=L$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=M$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=N$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=O$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=P$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=Q$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=R$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=S$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=T$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=U$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=V$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=W$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=X$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=Y$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=Z$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=AA$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=AB$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=AC$6,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH($G6581,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6578","v":"CAPEX H2 Tank LH2"},null,2025,null,"CatenaryCAPEX H2 Tank LH22025"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$14","v":"Residual Value H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6588","v":"Residual Value H2 Tank LH2"},null,0,null,"CatenaryResidual Value H2 Tank LH20"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D6599","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6604:AC6604,$L$6:$AC$6,\">=\"&$G6604,$L$6:$AC$6,\"<\"&$G6584+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6604:AC6604,$L$6:$AC$6,\">=\"&$G6604,$L$6:$AC$6,\"<\"&$G6584+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6604=\"x\",\"x\",IF(L6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(M6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6604=\"x\",\"x\",IF(M6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(N6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6604=\"x\",\"x\",IF(N6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(O6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6604=\"x\",\"x\",IF(O6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(P6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6604=\"x\",\"x\",IF(P6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(Q6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6604=\"x\",\"x\",IF(Q6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(R6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6604=\"x\",\"x\",IF(R6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(S6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6604=\"x\",\"x\",IF(S6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(T6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6604=\"x\",\"x\",IF(T6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(U6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6604=\"x\",\"x\",IF(U6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(V6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6604=\"x\",\"x\",IF(V6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(W6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6604=\"x\",\"x\",IF(W6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(X6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6604=\"x\",\"x\",IF(X6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(Y6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6604=\"x\",\"x\",IF(Y6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(Z6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6604=\"x\",\"x\",IF(Z6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(AA6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6604=\"x\",\"x\",IF(AA6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(AB6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6604=\"x\",\"x\",IF(AB6604=0,INDEX('Input_6x2_Rig 270kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$167:$V$167,0))*$D6604*IF(AC6020>'Input_6x2_Rig 270kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2028,null,"CatenaryCAPEX Replacement Unit H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6620","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6623:AC6623,$L$6:$AC$6,\">=\"&$G6623,$L$6:$AC$6,\"<\"&$G6623+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6623:AC6623,$L$6:$AC$6,\">=\"&$G6623,$L$6:$AC$6,\"<\"&$G6623+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G6623=L$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*L6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=M$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*M6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=N$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*N6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=O$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*O6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=P$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*P6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=Q$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*Q6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=R$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*R6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=S$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*S6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=T$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*T6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=U$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*U6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=V$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*V6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=W$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*W6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=X$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*X6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=Y$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*Y6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=Z$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*Z6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=AA$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*AA6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=AB$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*AB6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=AC$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*AC6210*$D6623,0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6619","v":"CAPEX Large Battery"},null,2026,null,"CatenaryCAPEX Large Battery2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6630","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6635-1+Input_General!$E$22,$K6635:$AC6635),I6625*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6635-1+Input_General!$F$22,$K6635:$AC6635),I6625*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6635=0,IF(OR(K6635>0,L6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6635=0,IF(OR(L6635>0,M6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6635=0,IF(OR(M6635>0,N6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6635=0,IF(OR(N6635>0,O6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6635=0,IF(OR(O6635>0,P6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6635=0,IF(OR(P6635>0,Q6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6635=0,IF(OR(Q6635>0,R6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6635=0,IF(OR(R6635>0,S6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6635=0,IF(OR(S6635>0,T6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6635=0,IF(OR(T6635>0,U6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6635=0,IF(OR(U6635>0,V6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6635=0,IF(OR(V6635>0,W6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6635=0,IF(OR(W6635>0,X6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6635=0,IF(OR(X6635>0,Y6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6635=0,IF(OR(Y6635>0,Z6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6635=0,IF(OR(Z6635>0,AA6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6635=0,IF(OR(AA6635>0,AB6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6635=0,IF(OR(AB6635>0,AC6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6635-($J6625*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6635,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6629","v":"Residual Value Large Battery"},null,2028,null,"CatenaryResidual Value Large Battery2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6640","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6645:AC6645,$L$6:$AC$6,\">=\"&$G6645,$L$6:$AC$6,\"<\"&$G6625+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6645:AC6645,$L$6:$AC$6,\">=\"&$G6645,$L$6:$AC$6,\"<\"&$G6625+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6645=\"x\",\"x\",\nIF(L6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(M$6,Input_General!$B$166:$V$166,0))*M6212*IF(M6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6645=\"x\",\"x\",\nIF(M6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(N$6,Input_General!$B$166:$V$166,0))*N6212*IF(N6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6645=\"x\",\"x\",\nIF(N6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(O$6,Input_General!$B$166:$V$166,0))*O6212*IF(O6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6645=\"x\",\"x\",\nIF(O6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(P$6,Input_General!$B$166:$V$166,0))*P6212*IF(P6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6645=\"x\",\"x\",\nIF(P6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Q$6,Input_General!$B$166:$V$166,0))*Q6212*IF(Q6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6645=\"x\",\"x\",\nIF(Q6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(R$6,Input_General!$B$166:$V$166,0))*R6212*IF(R6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6645=\"x\",\"x\",\nIF(R6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(S$6,Input_General!$B$166:$V$166,0))*S6212*IF(S6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6645=\"x\",\"x\",\nIF(S6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(T$6,Input_General!$B$166:$V$166,0))*T6212*IF(T6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6645=\"x\",\"x\",\nIF(T6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(U$6,Input_General!$B$166:$V$166,0))*U6212*IF(U6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6645=\"x\",\"x\",\nIF(U6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(V$6,Input_General!$B$166:$V$166,0))*V6212*IF(V6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6645=\"x\",\"x\",\nIF(V6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(W$6,Input_General!$B$166:$V$166,0))*W6212*IF(W6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6645=\"x\",\"x\",\nIF(W6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(X$6,Input_General!$B$166:$V$166,0))*X6212*IF(X6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6645=\"x\",\"x\",\nIF(X6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Y$6,Input_General!$B$166:$V$166,0))*Y6212*IF(Y6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6645=\"x\",\"x\",\nIF(Y6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Z$6,Input_General!$B$166:$V$166,0))*Z6212*IF(Z6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6645=\"x\",\"x\",\nIF(Z6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AA$6,Input_General!$B$166:$V$166,0))*AA6212*IF(AA6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6645=\"x\",\"x\",\nIF(AA6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AB$6,Input_General!$B$166:$V$166,0))*AB6212*IF(AB6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6645=\"x\",\"x\",\nIF(AB6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AC$6,Input_General!$B$166:$V$166,0))*AC6212*IF(AC6020>'Input_6x2_Rig 270kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6639","v":"CAPEX Replacement Unit Large Battery"},null,2028,null,"CatenaryCAPEX Replacement Unit Large Battery2028"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6671,Allocations!$C$21:$C$28,0),MATCH($C6671,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6671-1+Input_General!$E$22,$K6671:$AC6671),I6661*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":33668.283428571434},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6671-1+Input_General!$F$22,$K6671:$AC6671),I6661*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":18868.086857142865},0,{"$f":"IF(K6671=0,IF(OR(K6671>0,L6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011)))","v":45508.440685714289},{"$f":"IF(L6671=0,IF(OR(L6671>0,M6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011)))","v":42548.401371428576},{"$f":"IF(M6671=0,IF(OR(M6671>0,N6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011)))","v":39588.362057142862},{"$f":"IF(N6671=0,IF(OR(N6671>0,O6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011)))","v":36628.322742857148},{"$f":"IF(O6671=0,IF(OR(O6671>0,P6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011)))","v":33668.283428571434},{"$f":"IF(P6671=0,IF(OR(P6671>0,Q6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011)))","v":30708.244114285721},{"$f":"IF(Q6671=0,IF(OR(Q6671>0,R6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011)))","v":27748.204800000007},{"$f":"IF(R6671=0,IF(OR(R6671>0,S6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011)))","v":24788.165485714293},{"$f":"IF(S6671=0,IF(OR(S6671>0,T6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011)))","v":21828.126171428579},{"$f":"IF(T6671=0,IF(OR(T6671>0,U6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011)))","v":18868.086857142865},{"$f":"IF(U6671=0,IF(OR(U6671>0,V6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011)))","v":15908.047542857152},{"$f":"IF(V6671=0,IF(OR(V6671>0,W6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011)))","v":12948.008228571438},{"$f":"IF(W6671=0,IF(OR(W6671>0,X6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011)))","v":9987.9689142857242},{"$f":"IF(X6671=0,IF(OR(X6671>0,Y6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011)))","v":7027.9296000000095},{"$f":"IF(Y6671=0,IF(OR(Y6671>0,Z6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011)))","v":4067.8902857142948},{"$f":"IF(Z6671=0,IF(OR(Z6671>0,AA6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011)))","v":1107.8509714285801},{"$f":"IF(AA6671=0,IF(OR(AA6671>0,AB6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011)))","v":0.01},{"$f":"IF(AB6671=0,IF(OR(AB6671>0,AC6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6671-($J6661*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6671,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011)))","v":0.01},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6670","v":"Residual Value Catenary Equipment"},null,2023,null,"CatenaryResidual Value Catenary Equipment2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6681,Allocations!$C$21:$C$28,0),MATCH($C6681,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6681:AC6681,$L$6:$AC$6,\">=\"&$G6681,$L$6:$AC$6,\"<\"&$G6681+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6681:AC6681,$L$6:$AC$6,\">=\"&$G6681,$L$6:$AC$6,\"<\"&$G6661+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6681=\"x\",\"x\",IF(L6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(M$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(M6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6681=\"x\",\"x\",IF(M6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(N$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(N6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6681=\"x\",\"x\",IF(N6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(O$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(O6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6681=\"x\",\"x\",IF(O6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(P$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(P6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6681=\"x\",\"x\",IF(P6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(Q$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(Q6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6681=\"x\",\"x\",IF(Q6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(R$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(R6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6681=\"x\",\"x\",IF(R6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(S$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(S6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6681=\"x\",\"x\",IF(S6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(T$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(T6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6681=\"x\",\"x\",IF(T6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(U$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(U6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6681=\"x\",\"x\",IF(U6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(V$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(V6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6681=\"x\",\"x\",IF(V6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(W$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(W6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6681=\"x\",\"x\",IF(W6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(X$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(X6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6681=\"x\",\"x\",IF(X6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(Y$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(Y6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6681=\"x\",\"x\",IF(Y6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(Z$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(Z6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6681=\"x\",\"x\",IF(Z6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(AA$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(AA6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6681=\"x\",\"x\",IF(AA6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(AB$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(AB6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6681=\"x\",\"x\",IF(AB6681=0,INDEX('Input_6x2_Rig 270kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_6x2_Rig 270kW'!$C$184:$C$189,0),MATCH(AC$6,'Input_6x2_Rig 270kW'!$B$184:$V$184,0))*$D6681*IF(AC6015>'Input_6x2_Rig 270kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6680","v":"CAPEX Replacement Unit Catenary Equipment"},null,2023,null,"CatenaryCAPEX Replacement Unit Catenary Equipment2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D6691","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6693-1+Input_General!$E$22,$K6693:$AC6693),I6683*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6693-1+Input_General!$F$22,$K6693:$AC6693),I6683*INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6693=0,IF(OR(K6693>0,L6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6693=0,IF(OR(L6693>0,M6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6693=0,IF(OR(M6693>0,N6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6693=0,IF(OR(N6693>0,O6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6693=0,IF(OR(O6693>0,P6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6693=0,IF(OR(P6693>0,Q6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6693=0,IF(OR(Q6693>0,R6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6693=0,IF(OR(R6693>0,S6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6693=0,IF(OR(S6693>0,T6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6693=0,IF(OR(T6693>0,U6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6693=0,IF(OR(U6693>0,V6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6693=0,IF(OR(V6693>0,W6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6693=0,IF(OR(W6693>0,X6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6693=0,IF(OR(X6693>0,Y6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6693=0,IF(OR(Y6693>0,Z6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6693=0,IF(OR(Z6693>0,AA6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6693=0,IF(OR(AA6693>0,AB6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6693=0,IF(OR(AB6693>0,AC6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6693-($J6683*(1-INDEX('Input_6x2_Rig 270kW'!$F$66:$F$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0)))/INDEX('Input_6x2_Rig 270kW'!$E$66:$E$76,MATCH($C6693,'Input_6x2_Rig 270kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2025,null,"CatenaryResidual Value Replacement Unit Catenary Equipment2025"]
[null,null,{"$f":"Terms!$E$17","v":"Infrastructure"},{"$f":"INDEX('Cockpit Details'!$H$25:$H$31,MATCH(F6704,'Cockpit Details'!$F$25:$F$31,0))","v":0},null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6704:AC6704,$L$6:$AC$6,\">=\"&$G6704,$L$6:$AC$6,\"<\"&$G6704+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6704:AC6704,$L$6:$AC$6,\">=\"&$G6704,$L$6:$AC$6,\"<\"&$G6704+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G6704=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C2700","v":"CAPEX Infrastructure"},null,2026,null,"CatenaryCAPEX Infrastructure2026"]
[null,null,{"$f":"C6713","v":"Total Opex"},null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},407295.78513068927,812338.01606696623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},"Total Opex",null,2024,null,"CatenaryTotal Opex2024"]
[null,null,{"$f":"C6733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6735:AC6735,$L$6:$AC$6,\">=\"&$G6735,$L$6:$AC$6,\"<\"&$G6735+Input_General!$E$22),\"Error\")","v":24181.842857142856},{"$f":"IFERROR(SUMIFS(L6735:AC6735,$L$6:$AC$6,\">=\"&$G6735,$L$6:$AC$6,\"<\"&$G6735+Input_General!$F$22),\"Error\")","v":45492.091875000006},null,{"$f":"IF(L$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":5138.6416071428575},{"$f":"IF(N$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4987.5050892857143},{"$f":"IF(O$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4836.3685714285712},{"$f":"IF(P$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4685.2320535714271},{"$f":"IF(Q$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4534.0955357142848},{"$f":"IF(R$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4382.9590178571407},{"$f":"IF(S$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4231.8225000000002},{"$f":"IF(T$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4231.8225000000002},{"$f":"IF(U$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4231.8225000000002},{"$f":"IF(V$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4231.8225000000002},{"$f":"IF(W$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4231.8225000000002},{"$f":"IF(X$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4231.8225000000002},{"$f":"IF(Y$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4231.8225000000002},{"$f":"IF(Z$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4231.8225000000002},{"$f":"IF(AA$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4231.8225000000002},{"$f":"IF(AB$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4231.8225000000002},{"$f":"IF(AC$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6735,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4231.8225000000002},null,{"$f":"C6008","v":"Catenary"},"Energy/Fuel Cost w/o tax/surcharges",null,2024,null,"CatenaryEnergy/Fuel Cost w/o tax/surcharges2024"]
[null,null,{"$f":"C6733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6737:AC6737,$L$6:$AC$6,\">=\"&$G6737,$L$6:$AC$6,\"<\"&$G6737+Input_General!$E$22),\"Error\")","v":22312.700892857138},{"$f":"IFERROR(SUMIFS(L6737:AC6737,$L$6:$AC$6,\">=\"&$G6737,$L$6:$AC$6,\"<\"&$G6737+Input_General!$F$22),\"Error\")","v":43137.88839285713},null,{"$f":"IF(L$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(N$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(O$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4760.0428571428565},{"$f":"IF(P$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4611.2915178571411},{"$f":"IF(Q$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4462.5401785714266},{"$f":"IF(R$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4313.7888392857121},{"$f":"IF(S$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4165.0374999999995},{"$f":"IF(T$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4165.0374999999995},{"$f":"IF(U$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4165.0374999999995},{"$f":"IF(V$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4165.0374999999995},{"$f":"IF(W$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4165.0374999999995},{"$f":"IF(X$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4165.0374999999995},{"$f":"IF(Y$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4165.0374999999995},{"$f":"IF(Z$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4165.0374999999995},{"$f":"IF(AA$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4165.0374999999995},{"$f":"IF(AB$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4165.0374999999995},{"$f":"IF(AC$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC6011*(INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6734,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH($G6737,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))),0)","v":4165.0374999999995},null,{"$f":"C6008","v":"Catenary"},"Energy/Fuel Cost w/o tax/surcharges",null,2026,null,"CatenaryEnergy/Fuel Cost w/o tax/surcharges2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6757:AC6757,$L$6:$AC$6,\">=\"&$G6757,$L$6:$AC$6,\"<\"&$G6757+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6757:AC6757,$L$6:$AC$6,\">=\"&$G6757,$L$6:$AC$6,\"<\"&$G6757+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IF(L$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(L$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*L6011,0)","v":0},{"$f":"IF(M$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(M$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*M6011,0)","v":0},{"$f":"IF(N$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(N$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*N6011,0)","v":0},{"$f":"IF(O$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(O$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*O6011,0)","v":0},{"$f":"IF(P$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(P$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*P6011,0)","v":0},{"$f":"IF(Q$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Q$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*Q6011,0)","v":0},{"$f":"IF(R$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(R$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*R6011,0)","v":0},{"$f":"IF(S$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(S$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*S6011,0)","v":0},{"$f":"IF(T$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(T$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*T6011,0)","v":0},{"$f":"IF(U$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(U$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*U6011,0)","v":0},{"$f":"IF(V$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(V$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*V6011,0)","v":0},{"$f":"IF(W$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(W$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*W6011,0)","v":0},{"$f":"IF(X$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(X$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*X6011,0)","v":0},{"$f":"IF(Y$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Y$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*Y6011,0)","v":0},{"$f":"IF(Z$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Z$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*Z6011,0)","v":0},{"$f":"IF(AA$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AA$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*AA6011,0)","v":0},{"$f":"IF(AB$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AB$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*AB6011,0)","v":0},{"$f":"IF(AC$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AC$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_6x2_Rig 270kW'!$B$209:$V$217,MATCH($F6757,'Input_6x2_Rig 270kW'!$C$209:$C$217,0),MATCH($G6757,'Input_6x2_Rig 270kW'!$B$209:$V$209,0))*AC6011,0)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6753","v":"AdBlue"},null,2026,null,"CatenaryAdBlue2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},0,null,0,null,"Catenary00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},0,null,0,null,"Catenary00"]
[null,null,"Truck Taxation Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,0,null,"CatenaryTruck Taxation Total0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6776+I6786","v":7941.4352808263393},16600.040822297004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2023,null,"CatenaryTruck Taxation Total2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},8018.7507116607412,16655.541068194925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2024,null,"CatenaryTruck Taxation Total2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},8081.4749959714381,16647.454778192874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2025,null,"CatenaryTruck Taxation Total2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},8217.027797038374,16756.041974625554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2026,null,"CatenaryTruck Taxation Total2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},6741.3717593955116,13638.794999537055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2027,null,"CatenaryTruck Taxation Total2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},6798.3466318329065,13674.478145582312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2028,null,"CatenaryTruck Taxation Total2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},6828.9917795372749,13683.831566894543,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2029,null,"CatenaryTruck Taxation Total2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},6060.3092678958965,12120.618535791795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2030,null,"CatenaryTruck Taxation Total2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6774","v":0},null,0,null,"Catenary00"]
[null,null,{"$f":"Terms!$F$9","v":"Registration Fee"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,0,null,"CatenaryRegistration Fee0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6776:AC6776,$L$6:$AC$6,\">=\"&$G6776,$L$6:$AC$6,\"<\"&$G6776+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6776:AC6776,$L$6:$AC$6,\">=\"&$G6776,$L$6:$AC$6,\"<\"&$G6776+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*L6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*M6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*N6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*O6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*P6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*Q6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*R6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*S6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*T6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*U6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*V6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*W6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*X6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*Y6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*Z6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*AA6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*AB6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*AC6290","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2023,null,"CatenaryRegistration Fee2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6777:AC6777,$L$6:$AC$6,\">=\"&$G6777,$L$6:$AC$6,\"<\"&$G6777+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6777:AC6777,$L$6:$AC$6,\">=\"&$G6777,$L$6:$AC$6,\"<\"&$G6777+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*L6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*M6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*N6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*O6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*P6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*Q6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*R6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*S6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*T6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*U6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*V6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*W6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*X6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*Y6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*Z6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*AA6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*AB6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*AC6291","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2024,null,"CatenaryRegistration Fee2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6778:AC6778,$L$6:$AC$6,\">=\"&$G6778,$L$6:$AC$6,\"<\"&$G6778+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6778:AC6778,$L$6:$AC$6,\">=\"&$G6778,$L$6:$AC$6,\"<\"&$G6778+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*L6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*M6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*N6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*O6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*P6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*Q6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*R6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*S6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*T6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*U6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*V6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*W6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*X6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*Y6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*Z6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*AA6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*AB6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*AC6292","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2025,null,"CatenaryRegistration Fee2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6779:AC6779,$L$6:$AC$6,\">=\"&$G6779,$L$6:$AC$6,\"<\"&$G6779+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6779:AC6779,$L$6:$AC$6,\">=\"&$G6779,$L$6:$AC$6,\"<\"&$G6779+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*L6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*M6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*N6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*O6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*P6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*Q6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*R6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*S6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*T6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*U6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*V6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*W6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*X6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*Y6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*Z6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*AA6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*AB6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*AC6293","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2026,null,"CatenaryRegistration Fee2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6780:AC6780,$L$6:$AC$6,\">=\"&$G6780,$L$6:$AC$6,\"<\"&$G6780+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6780:AC6780,$L$6:$AC$6,\">=\"&$G6780,$L$6:$AC$6,\"<\"&$G6780+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*L6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*M6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*N6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*O6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*P6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*Q6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*R6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*S6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*T6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*U6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*V6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*W6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*X6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*Y6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*Z6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*AA6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*AB6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*AC6294","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2027,null,"CatenaryRegistration Fee2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6781:AC6781,$L$6:$AC$6,\">=\"&$G6781,$L$6:$AC$6,\"<\"&$G6781+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6781:AC6781,$L$6:$AC$6,\">=\"&$G6781,$L$6:$AC$6,\"<\"&$G6781+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*L6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*M6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*N6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*O6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*P6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*Q6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*R6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*S6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*T6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*U6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*V6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*W6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*X6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*Y6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*Z6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*AA6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*AB6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*AC6295","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2028,null,"CatenaryRegistration Fee2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6782:AC6782,$L$6:$AC$6,\">=\"&$G6782,$L$6:$AC$6,\"<\"&$G6782+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6782:AC6782,$L$6:$AC$6,\">=\"&$G6782,$L$6:$AC$6,\"<\"&$G6782+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*L6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*M6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*N6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*O6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*P6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*Q6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*R6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*S6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*T6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*U6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*V6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*W6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*X6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*Y6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*Z6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*AA6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*AB6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*AC6296","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2029,null,"CatenaryRegistration Fee2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6783:AC6783,$L$6:$AC$6,\">=\"&$G6783,$L$6:$AC$6,\"<\"&$G6783+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6783:AC6783,$L$6:$AC$6,\">=\"&$G6783,$L$6:$AC$6,\"<\"&$G6783+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*L6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*M6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*N6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*O6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*P6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*Q6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*R6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*S6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*T6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*U6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*V6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*W6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*X6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*Y6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*Z6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*AA6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*AB6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*AC6297","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2030,null,"CatenaryRegistration Fee2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6784","v":0},null,0,null,"Catenary00"]
[null,null,{"$f":"Terms!$F$10","v":"Motor Vehicle Tax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,0,null,"CatenaryMotor Vehicle Tax0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6786:AC6786,$L$6:$AC$6,\">=\"&$G6786,$L$6:$AC$6,\"<\"&$G6786+Input_General!$E$22),\"Error\")","v":7941.4352808263393},{"$f":"IFERROR(SUMIFS(L6786:AC6786,$L$6:$AC$6,\">=\"&$G6786,$L$6:$AC$6,\"<\"&$G6786+Input_General!$F$22),\"Error\")","v":16600.040822297004},null,{"$f":"IF(L$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":1526.5990344709687},{"$f":"IF(M$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":1556.5091254308513},{"$f":"IF(N$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":1586.4192163907339},{"$f":"IF(O$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":1619.4423736415065},{"$f":"IF(P$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1652.4655308922788},{"$f":"IF(Q$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1685.4886881430514},{"$f":"IF(R$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1718.5118453938237},{"$f":"IF(S$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1751.5350026445963},{"$f":"IF(T$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1751.5350026445963},{"$f":"IF(U$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1751.5350026445963},{"$f":"IF(V$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1751.5350026445963},{"$f":"IF(W$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1751.5350026445963},{"$f":"IF(X$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1751.5350026445963},{"$f":"IF(Y$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1751.5350026445963},{"$f":"IF(Z$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1751.5350026445963},{"$f":"IF(AA$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1751.5350026445963},{"$f":"IF(AB$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1751.5350026445963},{"$f":"IF(AC$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1751.5350026445963},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2023,null,"CatenaryMotor Vehicle Tax2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6787:AC6787,$L$6:$AC$6,\">=\"&$G6787,$L$6:$AC$6,\"<\"&$G6787+Input_General!$E$22),\"Error\")","v":8018.7507116607412},{"$f":"IFERROR(SUMIFS(L6787:AC6787,$L$6:$AC$6,\">=\"&$G6787,$L$6:$AC$6,\"<\"&$G6787+Input_General!$F$22),\"Error\")","v":16655.541068194925},null,{"$f":"IF(L$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":1540.8343193862167},{"$f":"IF(N$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":1570.4432011421741},{"$f":"IF(O$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":1603.1337990931454},{"$f":"IF(P$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1635.8243970441167},{"$f":"IF(Q$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1668.5149949950883},{"$f":"IF(R$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1701.2055929460596},{"$f":"IF(S$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1733.8961908970309},{"$f":"IF(T$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1733.8961908970309},{"$f":"IF(U$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1733.8961908970309},{"$f":"IF(V$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1733.8961908970309},{"$f":"IF(W$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1733.8961908970309},{"$f":"IF(X$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1733.8961908970309},{"$f":"IF(Y$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1733.8961908970309},{"$f":"IF(Z$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1733.8961908970309},{"$f":"IF(AA$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1733.8961908970309},{"$f":"IF(AB$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1733.8961908970309},{"$f":"IF(AC$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1733.8961908970309},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2024,null,"CatenaryMotor Vehicle Tax2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6788:AC6788,$L$6:$AC$6,\">=\"&$G6788,$L$6:$AC$6,\"<\"&$G6788+Input_General!$E$22),\"Error\")","v":8081.4749959714381},{"$f":"IFERROR(SUMIFS(L6788:AC6788,$L$6:$AC$6,\">=\"&$G6788,$L$6:$AC$6,\"<\"&$G6788+Input_General!$F$22),\"Error\")","v":16647.454778192874},null,{"$f":"IF(L$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":1551.6943610276212},{"$f":"IF(O$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":1583.9946801109545},{"$f":"IF(P$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1616.2949991942876},{"$f":"IF(Q$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1648.5953182776207},{"$f":"IF(R$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1680.8956373609537},{"$f":"IF(S$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1713.195956444287},{"$f":"IF(T$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1713.195956444287},{"$f":"IF(U$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1713.195956444287},{"$f":"IF(V$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1713.195956444287},{"$f":"IF(W$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1713.195956444287},{"$f":"IF(X$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1713.195956444287},{"$f":"IF(Y$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1713.195956444287},{"$f":"IF(Z$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1713.195956444287},{"$f":"IF(AA$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1713.195956444287},{"$f":"IF(AB$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1713.195956444287},{"$f":"IF(AC$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1713.195956444287},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2025,null,"CatenaryMotor Vehicle Tax2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6789:AC6789,$L$6:$AC$6,\">=\"&$G6789,$L$6:$AC$6,\"<\"&$G6789+Input_General!$E$22),\"Error\")","v":8217.027797038374},{"$f":"IFERROR(SUMIFS(L6789:AC6789,$L$6:$AC$6,\">=\"&$G6789,$L$6:$AC$6,\"<\"&$G6789+Input_General!$F$22),\"Error\")","v":16756.041974625554},null,{"$f":"IF(L$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":1579.008283297914},{"$f":"IF(P$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1611.2069213527946},{"$f":"IF(Q$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1643.4055594076749},{"$f":"IF(R$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1675.6041974625552},{"$f":"IF(S$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1707.8028355174358},{"$f":"IF(T$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1707.8028355174358},{"$f":"IF(U$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1707.8028355174358},{"$f":"IF(V$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1707.8028355174358},{"$f":"IF(W$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1707.8028355174358},{"$f":"IF(X$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1707.8028355174358},{"$f":"IF(Y$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1707.8028355174358},{"$f":"IF(Z$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1707.8028355174358},{"$f":"IF(AA$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1707.8028355174358},{"$f":"IF(AB$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1707.8028355174358},{"$f":"IF(AC$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1707.8028355174358},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2026,null,"CatenaryMotor Vehicle Tax2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6790:AC6790,$L$6:$AC$6,\">=\"&$G6790,$L$6:$AC$6,\"<\"&$G6790+Input_General!$E$22),\"Error\")","v":6741.3717593955116},{"$f":"IFERROR(SUMIFS(L6790:AC6790,$L$6:$AC$6,\">=\"&$G6790,$L$6:$AC$6,\"<\"&$G6790+Input_General!$F$22),\"Error\")","v":13638.794999537055},null,{"$f":"IF(L$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(P$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1301.4589076552932},{"$f":"IF(Q$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1327.4674877796317},{"$f":"IF(R$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1353.47606790397},{"$f":"IF(S$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1379.4846480283086},{"$f":"IF(T$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1379.4846480283086},{"$f":"IF(U$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1379.4846480283086},{"$f":"IF(V$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1379.4846480283086},{"$f":"IF(W$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1379.4846480283086},{"$f":"IF(X$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1379.4846480283086},{"$f":"IF(Y$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1379.4846480283086},{"$f":"IF(Z$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1379.4846480283086},{"$f":"IF(AA$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1379.4846480283086},{"$f":"IF(AB$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1379.4846480283086},{"$f":"IF(AC$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1379.4846480283086},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2027,null,"CatenaryMotor Vehicle Tax2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6791:AC6791,$L$6:$AC$6,\">=\"&$G6791,$L$6:$AC$6,\"<\"&$G6791+Input_General!$E$22),\"Error\")","v":6798.3466318329065},{"$f":"IFERROR(SUMIFS(L6791:AC6791,$L$6:$AC$6,\">=\"&$G6791,$L$6:$AC$6,\"<\"&$G6791+Input_General!$F$22),\"Error\")","v":13674.478145582312},null,{"$f":"IF(L$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(P$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(Q$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1323.3697148055487},{"$f":"IF(R$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1349.2980087777148},{"$f":"IF(S$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1375.2263027498809},{"$f":"IF(T$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1375.2263027498809},{"$f":"IF(U$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1375.2263027498809},{"$f":"IF(V$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1375.2263027498809},{"$f":"IF(W$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1375.2263027498809},{"$f":"IF(X$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1375.2263027498809},{"$f":"IF(Y$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1375.2263027498809},{"$f":"IF(Z$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1375.2263027498809},{"$f":"IF(AA$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1375.2263027498809},{"$f":"IF(AB$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1375.2263027498809},{"$f":"IF(AC$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1375.2263027498809},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2028,null,"CatenaryMotor Vehicle Tax2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6792:AC6792,$L$6:$AC$6,\">=\"&$G6792,$L$6:$AC$6,\"<\"&$G6792+Input_General!$E$22),\"Error\")","v":6828.9917795372749},{"$f":"IFERROR(SUMIFS(L6792:AC6792,$L$6:$AC$6,\">=\"&$G6792,$L$6:$AC$6,\"<\"&$G6792+Input_General!$F$22),\"Error\")","v":13683.831566894543},null,{"$f":"IF(L$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(P$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(Q$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(R$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1345.11994965146},{"$f":"IF(S$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1370.9679574714537},{"$f":"IF(T$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1370.9679574714537},{"$f":"IF(U$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1370.9679574714537},{"$f":"IF(V$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1370.9679574714537},{"$f":"IF(W$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1370.9679574714537},{"$f":"IF(X$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1370.9679574714537},{"$f":"IF(Y$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1370.9679574714537},{"$f":"IF(Z$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1370.9679574714537},{"$f":"IF(AA$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1370.9679574714537},{"$f":"IF(AB$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1370.9679574714537},{"$f":"IF(AC$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1370.9679574714537},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2029,null,"CatenaryMotor Vehicle Tax2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6793:AC6793,$L$6:$AC$6,\">=\"&$G6793,$L$6:$AC$6,\"<\"&$G6793+Input_General!$E$22),\"Error\")","v":6060.3092678958965},{"$f":"IFERROR(SUMIFS(L6793:AC6793,$L$6:$AC$6,\">=\"&$G6793,$L$6:$AC$6,\"<\"&$G6793+Input_General!$F$22),\"Error\")","v":12120.618535791795},null,{"$f":"IF(L$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(P$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(Q$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(R$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(S$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1212.0618535791793},{"$f":"IF(T$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1212.0618535791793},{"$f":"IF(U$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1212.0618535791793},{"$f":"IF(V$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1212.0618535791793},{"$f":"IF(W$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1212.0618535791793},{"$f":"IF(X$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1212.0618535791793},{"$f":"IF(Y$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1212.0618535791793},{"$f":"IF(Z$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1212.0618535791793},{"$f":"IF(AA$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1212.0618535791793},{"$f":"IF(AB$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1212.0618535791793},{"$f":"IF(AC$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1212.0618535791793},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2030,null,"CatenaryMotor Vehicle Tax2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6794","v":0},null,0,null,"Catenary00"]
[null,null,"Maintenance & Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,0,null,"CatenaryMaintenance & Insurance0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6806+I6816+I6826","v":51070.48829714286},{"$f":"J6806+J6816+J6826","v":102140.97659428572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2023,null,"CatenaryMaintenance & Insurance2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6807+I6817+I6827","v":51015.397811885712},102030.79562377142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2024,null,"CatenaryMaintenance & Insurance2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},50950.745726628571,101901.49145325714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2025,null,"CatenaryMaintenance & Insurance2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},50933.901641371427,101867.80328274285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2026,null,"CatenaryMaintenance & Insurance2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},49908.480625127617,99816.961250255234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2027,null,"CatenaryMaintenance & Insurance2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},49895.180732190478,99790.361464380956,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2028,null,"CatenaryMaintenance & Insurance2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},49881.880839253332,99763.761678506664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2029,null,"CatenaryMaintenance & Insurance2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},49385.576751481902,98771.153502963803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2030,null,"CatenaryMaintenance & Insurance2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,"Truck Maintenance Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,0,null,"CatenaryTruck Maintenance Cost0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6806:AC6806,$L$6:$AC$6,\">=\"&$G6806,$L$6:$AC$6,\"<\"&$G6806+Input_General!$E$22),\"Error\")","v":45600},{"$f":"IFERROR(SUMIFS(L6806:AC6806,$L$6:$AC$6,\">=\"&$G6806,$L$6:$AC$6,\"<\"&$G6806+Input_General!$F$22),\"Error\")","v":91200},null,{"$f":"IF(L$6>=$G6806,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(M$6>=$G6806,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(N$6>=$G6806,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(O$6>=$G6806,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(P$6>=$G6806,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Q$6>=$G6806,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(R$6>=$G6806,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(S$6>=$G6806,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(T$6>=$G6806,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(U$6>=$G6806,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(V$6>=$G6806,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(W$6>=$G6806,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(X$6>=$G6806,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Y$6>=$G6806,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Z$6>=$G6806,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AA$6>=$G6806,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AB$6>=$G6806,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AC$6>=$G6806,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":9120},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2023,null,"CatenaryTruck Maintenance Cost2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6807:AC6807,$L$6:$AC$6,\">=\"&$G6807,$L$6:$AC$6,\"<\"&$G6807+Input_General!$E$22),\"Error\")","v":45600},{"$f":"IFERROR(SUMIFS(L6807:AC6807,$L$6:$AC$6,\">=\"&$G6807,$L$6:$AC$6,\"<\"&$G6807+Input_General!$F$22),\"Error\")","v":91200},null,{"$f":"IF(L$6>=$G6807,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6807,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(N$6>=$G6807,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(O$6>=$G6807,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(P$6>=$G6807,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Q$6>=$G6807,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(R$6>=$G6807,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(S$6>=$G6807,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(T$6>=$G6807,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(U$6>=$G6807,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(V$6>=$G6807,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(W$6>=$G6807,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(X$6>=$G6807,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Y$6>=$G6807,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Z$6>=$G6807,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AA$6>=$G6807,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AB$6>=$G6807,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AC$6>=$G6807,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":9120},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2024,null,"CatenaryTruck Maintenance Cost2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6808:AC6808,$L$6:$AC$6,\">=\"&$G6808,$L$6:$AC$6,\"<\"&$G6808+Input_General!$E$22),\"Error\")","v":45600},{"$f":"IFERROR(SUMIFS(L6808:AC6808,$L$6:$AC$6,\">=\"&$G6808,$L$6:$AC$6,\"<\"&$G6808+Input_General!$F$22),\"Error\")","v":91200},null,{"$f":"IF(L$6>=$G6808,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6808,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6808,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(O$6>=$G6808,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(P$6>=$G6808,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Q$6>=$G6808,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(R$6>=$G6808,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(S$6>=$G6808,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(T$6>=$G6808,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(U$6>=$G6808,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(V$6>=$G6808,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(W$6>=$G6808,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(X$6>=$G6808,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Y$6>=$G6808,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Z$6>=$G6808,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AA$6>=$G6808,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AB$6>=$G6808,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AC$6>=$G6808,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":9120},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2025,null,"CatenaryTruck Maintenance Cost2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6809:AC6809,$L$6:$AC$6,\">=\"&$G6809,$L$6:$AC$6,\"<\"&$G6809+Input_General!$E$22),\"Error\")","v":45600},{"$f":"IFERROR(SUMIFS(L6809:AC6809,$L$6:$AC$6,\">=\"&$G6809,$L$6:$AC$6,\"<\"&$G6809+Input_General!$F$22),\"Error\")","v":91200},null,{"$f":"IF(L$6>=$G6809,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6809,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6809,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G6809,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(P$6>=$G6809,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Q$6>=$G6809,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(R$6>=$G6809,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(S$6>=$G6809,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(T$6>=$G6809,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(U$6>=$G6809,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(V$6>=$G6809,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(W$6>=$G6809,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(X$6>=$G6809,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Y$6>=$G6809,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Z$6>=$G6809,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AA$6>=$G6809,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AB$6>=$G6809,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AC$6>=$G6809,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":9120},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2026,null,"CatenaryTruck Maintenance Cost2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6810:AC6810,$L$6:$AC$6,\">=\"&$G6810,$L$6:$AC$6,\"<\"&$G6810+Input_General!$E$22),\"Error\")","v":45600},{"$f":"IFERROR(SUMIFS(L6810:AC6810,$L$6:$AC$6,\">=\"&$G6810,$L$6:$AC$6,\"<\"&$G6810+Input_General!$F$22),\"Error\")","v":91200},null,{"$f":"IF(L$6>=$G6810,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6810,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6810,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G6810,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G6810,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Q$6>=$G6810,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(R$6>=$G6810,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(S$6>=$G6810,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(T$6>=$G6810,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(U$6>=$G6810,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(V$6>=$G6810,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(W$6>=$G6810,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(X$6>=$G6810,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Y$6>=$G6810,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Z$6>=$G6810,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AA$6>=$G6810,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AB$6>=$G6810,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AC$6>=$G6810,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":9120},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2027,null,"CatenaryTruck Maintenance Cost2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6811:AC6811,$L$6:$AC$6,\">=\"&$G6811,$L$6:$AC$6,\"<\"&$G6811+Input_General!$E$22),\"Error\")","v":45600},{"$f":"IFERROR(SUMIFS(L6811:AC6811,$L$6:$AC$6,\">=\"&$G6811,$L$6:$AC$6,\"<\"&$G6811+Input_General!$F$22),\"Error\")","v":91200},null,{"$f":"IF(L$6>=$G6811,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6811,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6811,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G6811,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G6811,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(Q$6>=$G6811,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(R$6>=$G6811,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(S$6>=$G6811,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(T$6>=$G6811,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(U$6>=$G6811,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(V$6>=$G6811,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(W$6>=$G6811,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(X$6>=$G6811,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Y$6>=$G6811,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Z$6>=$G6811,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AA$6>=$G6811,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AB$6>=$G6811,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AC$6>=$G6811,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":9120},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2028,null,"CatenaryTruck Maintenance Cost2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6812:AC6812,$L$6:$AC$6,\">=\"&$G6812,$L$6:$AC$6,\"<\"&$G6812+Input_General!$E$22),\"Error\")","v":45600},{"$f":"IFERROR(SUMIFS(L6812:AC6812,$L$6:$AC$6,\">=\"&$G6812,$L$6:$AC$6,\"<\"&$G6812+Input_General!$F$22),\"Error\")","v":91200},null,{"$f":"IF(L$6>=$G6812,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6812,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6812,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G6812,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G6812,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(Q$6>=$G6812,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(R$6>=$G6812,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(S$6>=$G6812,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(T$6>=$G6812,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(U$6>=$G6812,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(V$6>=$G6812,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(W$6>=$G6812,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(X$6>=$G6812,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Y$6>=$G6812,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Z$6>=$G6812,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AA$6>=$G6812,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AB$6>=$G6812,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AC$6>=$G6812,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":9120},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2029,null,"CatenaryTruck Maintenance Cost2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6813:AC6813,$L$6:$AC$6,\">=\"&$G6813,$L$6:$AC$6,\"<\"&$G6813+Input_General!$E$22),\"Error\")","v":45600},{"$f":"IFERROR(SUMIFS(L6813:AC6813,$L$6:$AC$6,\">=\"&$G6813,$L$6:$AC$6,\"<\"&$G6813+Input_General!$F$22),\"Error\")","v":91200},null,{"$f":"IF(L$6>=$G6813,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6813,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6813,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G6813,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G6813,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(Q$6>=$G6813,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(R$6>=$G6813,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(S$6>=$G6813,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(T$6>=$G6813,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(U$6>=$G6813,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(V$6>=$G6813,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(W$6>=$G6813,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(X$6>=$G6813,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Y$6>=$G6813,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(Z$6>=$G6813,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AA$6>=$G6813,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AB$6>=$G6813,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":9120},{"$f":"IF(AC$6>=$G6813,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":9120},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2030,null,"CatenaryTruck Maintenance Cost2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,"Insurance Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,0,null,"CatenaryInsurance Cost0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6816:AC6816,$L$6:$AC$6,\">=\"&$G6816,$L$6:$AC$6,\"<\"&$G6816+Input_General!$E$22),\"Error\")","v":5470.4882971428578},{"$f":"IFERROR(SUMIFS(L6816:AC6816,$L$6:$AC$6,\">=\"&$G6816,$L$6:$AC$6,\"<\"&$G6816+Input_General!$F$22),\"Error\")","v":10940.976594285714},null,{"$f":"IF(L$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(M$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(N$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(O$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(P$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(Q$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(R$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(S$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(T$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(U$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(V$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(W$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(X$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(Y$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(Z$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(AA$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(AB$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},{"$f":"IF(AC$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1094.0976594285717},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2023,null,"CatenaryInsurance Cost2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6817:AC6817,$L$6:$AC$6,\">=\"&$G6817,$L$6:$AC$6,\"<\"&$G6817+Input_General!$E$22),\"Error\")","v":5415.3978118857149},{"$f":"IFERROR(SUMIFS(L6817:AC6817,$L$6:$AC$6,\">=\"&$G6817,$L$6:$AC$6,\"<\"&$G6817+Input_General!$F$22),\"Error\")","v":10830.79562377143},null,{"$f":"IF(L$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(N$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(O$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(P$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(Q$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(R$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(S$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(T$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(U$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(V$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(W$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(X$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(Y$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(Z$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(AA$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(AB$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},{"$f":"IF(AC$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1083.079562377143},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2024,null,"CatenaryInsurance Cost2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6818:AC6818,$L$6:$AC$6,\">=\"&$G6818,$L$6:$AC$6,\"<\"&$G6818+Input_General!$E$22),\"Error\")","v":5350.745726628571},{"$f":"IFERROR(SUMIFS(L6818:AC6818,$L$6:$AC$6,\">=\"&$G6818,$L$6:$AC$6,\"<\"&$G6818+Input_General!$F$22),\"Error\")","v":10701.491453257144},null,{"$f":"IF(L$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},{"$f":"IF(O$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},{"$f":"IF(P$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},{"$f":"IF(Q$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},{"$f":"IF(R$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},{"$f":"IF(S$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},{"$f":"IF(T$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},{"$f":"IF(U$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},{"$f":"IF(V$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},{"$f":"IF(W$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},{"$f":"IF(X$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},{"$f":"IF(Y$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},{"$f":"IF(Z$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},{"$f":"IF(AA$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},{"$f":"IF(AB$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},{"$f":"IF(AC$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1070.1491453257142},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2025,null,"CatenaryInsurance Cost2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6819:AC6819,$L$6:$AC$6,\">=\"&$G6819,$L$6:$AC$6,\"<\"&$G6819+Input_General!$E$22),\"Error\")","v":5333.9016413714289},{"$f":"IFERROR(SUMIFS(L6819:AC6819,$L$6:$AC$6,\">=\"&$G6819,$L$6:$AC$6,\"<\"&$G6819+Input_General!$F$22),\"Error\")","v":10667.80328274286},null,{"$f":"IF(L$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1066.7803282742857},{"$f":"IF(P$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1066.7803282742857},{"$f":"IF(Q$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1066.7803282742857},{"$f":"IF(R$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1066.7803282742857},{"$f":"IF(S$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1066.7803282742857},{"$f":"IF(T$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1066.7803282742857},{"$f":"IF(U$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1066.7803282742857},{"$f":"IF(V$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1066.7803282742857},{"$f":"IF(W$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1066.7803282742857},{"$f":"IF(X$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1066.7803282742857},{"$f":"IF(Y$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1066.7803282742857},{"$f":"IF(Z$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1066.7803282742857},{"$f":"IF(AA$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1066.7803282742857},{"$f":"IF(AB$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1066.7803282742857},{"$f":"IF(AC$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1066.7803282742857},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2026,null,"CatenaryInsurance Cost2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6820:AC6820,$L$6:$AC$6,\">=\"&$G6820,$L$6:$AC$6,\"<\"&$G6820+Input_General!$E$22),\"Error\")","v":4308.4806251276195},{"$f":"IFERROR(SUMIFS(L6820:AC6820,$L$6:$AC$6,\">=\"&$G6820,$L$6:$AC$6,\"<\"&$G6820+Input_General!$F$22),\"Error\")","v":8616.9612502552372},null,{"$f":"IF(L$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":861.69612502552388},{"$f":"IF(Q$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":861.69612502552388},{"$f":"IF(R$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":861.69612502552388},{"$f":"IF(S$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":861.69612502552388},{"$f":"IF(T$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":861.69612502552388},{"$f":"IF(U$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":861.69612502552388},{"$f":"IF(V$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":861.69612502552388},{"$f":"IF(W$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":861.69612502552388},{"$f":"IF(X$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":861.69612502552388},{"$f":"IF(Y$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":861.69612502552388},{"$f":"IF(Z$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":861.69612502552388},{"$f":"IF(AA$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":861.69612502552388},{"$f":"IF(AB$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":861.69612502552388},{"$f":"IF(AC$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":861.69612502552388},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2027,null,"CatenaryInsurance Cost2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6821:AC6821,$L$6:$AC$6,\">=\"&$G6821,$L$6:$AC$6,\"<\"&$G6821+Input_General!$E$22),\"Error\")","v":4295.1807321904753},{"$f":"IFERROR(SUMIFS(L6821:AC6821,$L$6:$AC$6,\">=\"&$G6821,$L$6:$AC$6,\"<\"&$G6821+Input_General!$F$22),\"Error\")","v":8590.3614643809506},null,{"$f":"IF(L$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(Q$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":859.0361464380951},{"$f":"IF(R$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":859.0361464380951},{"$f":"IF(S$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":859.0361464380951},{"$f":"IF(T$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":859.0361464380951},{"$f":"IF(U$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":859.0361464380951},{"$f":"IF(V$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":859.0361464380951},{"$f":"IF(W$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":859.0361464380951},{"$f":"IF(X$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":859.0361464380951},{"$f":"IF(Y$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":859.0361464380951},{"$f":"IF(Z$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":859.0361464380951},{"$f":"IF(AA$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":859.0361464380951},{"$f":"IF(AB$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":859.0361464380951},{"$f":"IF(AC$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":859.0361464380951},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2028,null,"CatenaryInsurance Cost2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6822:AC6822,$L$6:$AC$6,\">=\"&$G6822,$L$6:$AC$6,\"<\"&$G6822+Input_General!$E$22),\"Error\")","v":4281.8808392533338},{"$f":"IFERROR(SUMIFS(L6822:AC6822,$L$6:$AC$6,\">=\"&$G6822,$L$6:$AC$6,\"<\"&$G6822+Input_General!$F$22),\"Error\")","v":8563.7616785066693},null,{"$f":"IF(L$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(Q$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(R$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":856.37616785066677},{"$f":"IF(S$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":856.37616785066677},{"$f":"IF(T$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":856.37616785066677},{"$f":"IF(U$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":856.37616785066677},{"$f":"IF(V$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":856.37616785066677},{"$f":"IF(W$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":856.37616785066677},{"$f":"IF(X$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":856.37616785066677},{"$f":"IF(Y$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":856.37616785066677},{"$f":"IF(Z$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":856.37616785066677},{"$f":"IF(AA$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":856.37616785066677},{"$f":"IF(AB$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":856.37616785066677},{"$f":"IF(AC$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":856.37616785066677},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,{"$f":"G6822","v":2029},null,{"$f":"AE6822&AF6822&AH6822","v":"CatenaryInsurance Cost2029"}]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6823:AC6823,$L$6:$AC$6,\">=\"&$G6823,$L$6:$AC$6,\"<\"&$G6823+Input_General!$E$22),\"Error\")","v":3785.5767514819045},{"$f":"IFERROR(SUMIFS(L6823:AC6823,$L$6:$AC$6,\">=\"&$G6823,$L$6:$AC$6,\"<\"&$G6823+Input_General!$F$22),\"Error\")","v":7571.153502963808},null,{"$f":"IF(L$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(Q$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(R$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(S$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":757.11535029638094},{"$f":"IF(T$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":757.11535029638094},{"$f":"IF(U$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":757.11535029638094},{"$f":"IF(V$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":757.11535029638094},{"$f":"IF(W$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":757.11535029638094},{"$f":"IF(X$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":757.11535029638094},{"$f":"IF(Y$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":757.11535029638094},{"$f":"IF(Z$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":757.11535029638094},{"$f":"IF(AA$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":757.11535029638094},{"$f":"IF(AB$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":757.11535029638094},{"$f":"IF(AC$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":757.11535029638094},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2030,null,"CatenaryInsurance Cost2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,"Infrastructure Maintenance Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,0,null,"CatenaryInfrastructure Maintenance Cost0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6826:AC6826,$L$6:$AC$6,\">=\"&$G6826,$L$6:$AC$6,\"<\"&$G6826+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6826:AC6826,$L$6:$AC$6,\">=\"&$G6826,$L$6:$AC$6,\"<\"&$G6826+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6826=0,IF($G6826=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),K6826)","v":0},{"$f":"IF(L6826=0,IF($G6826=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),L6826)","v":0},{"$f":"IF(M6826=0,IF($G6826=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),M6826)","v":0},{"$f":"IF(N6826=0,IF($G6826=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),N6826)","v":0},{"$f":"IF(O6826=0,IF($G6826=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),O6826)","v":0},{"$f":"IF(P6826=0,IF($G6826=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),P6826)","v":0},{"$f":"IF(Q6826=0,IF($G6826=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),Q6826)","v":0},{"$f":"IF(R6826=0,IF($G6826=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),R6826)","v":0},{"$f":"IF(S6826=0,IF($G6826=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),S6826)","v":0},{"$f":"IF(T6826=0,IF($G6826=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),T6826)","v":0},{"$f":"IF(U6826=0,IF($G6826=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),U6826)","v":0},{"$f":"IF(V6826=0,IF($G6826=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),V6826)","v":0},{"$f":"IF(W6826=0,IF($G6826=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),W6826)","v":0},{"$f":"IF(X6826=0,IF($G6826=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),X6826)","v":0},{"$f":"IF(Y6826=0,IF($G6826=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),Y6826)","v":0},{"$f":"IF(Z6826=0,IF($G6826=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),Z6826)","v":0},{"$f":"IF(AA6826=0,IF($G6826=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),AA6826)","v":0},{"$f":"IF(AB6826=0,IF($G6826=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),AB6826)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2023,null,"CatenaryInfrastructure Maintenance Cost2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6827:AC6827,$L$6:$AC$6,\">=\"&$G6827,$L$6:$AC$6,\"<\"&$G6827+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6827:AC6827,$L$6:$AC$6,\">=\"&$G6827,$L$6:$AC$6,\"<\"&$G6827+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6827=0,IF($G6827=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),K6827)","v":0},{"$f":"IF(L6827=0,IF($G6827=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),L6827)","v":0},{"$f":"IF(M6827=0,IF($G6827=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),M6827)","v":0},{"$f":"IF(N6827=0,IF($G6827=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),N6827)","v":0},{"$f":"IF(O6827=0,IF($G6827=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),O6827)","v":0},{"$f":"IF(P6827=0,IF($G6827=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),P6827)","v":0},{"$f":"IF(Q6827=0,IF($G6827=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),Q6827)","v":0},{"$f":"IF(R6827=0,IF($G6827=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),R6827)","v":0},{"$f":"IF(S6827=0,IF($G6827=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),S6827)","v":0},{"$f":"IF(T6827=0,IF($G6827=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),T6827)","v":0},{"$f":"IF(U6827=0,IF($G6827=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),U6827)","v":0},{"$f":"IF(V6827=0,IF($G6827=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),V6827)","v":0},{"$f":"IF(W6827=0,IF($G6827=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),W6827)","v":0},{"$f":"IF(X6827=0,IF($G6827=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),X6827)","v":0},{"$f":"IF(Y6827=0,IF($G6827=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),Y6827)","v":0},{"$f":"IF(Z6827=0,IF($G6827=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),Z6827)","v":0},{"$f":"IF(AA6827=0,IF($G6827=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),AA6827)","v":0},{"$f":"IF(AB6827=0,IF($G6827=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),AB6827)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2024,null,"CatenaryInfrastructure Maintenance Cost2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6828:AC6828,$L$6:$AC$6,\">=\"&$G6828,$L$6:$AC$6,\"<\"&$G6828+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6828:AC6828,$L$6:$AC$6,\">=\"&$G6828,$L$6:$AC$6,\"<\"&$G6828+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6828=0,IF($G6828=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),K6828)","v":0},{"$f":"IF(L6828=0,IF($G6828=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),L6828)","v":0},{"$f":"IF(M6828=0,IF($G6828=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),M6828)","v":0},{"$f":"IF(N6828=0,IF($G6828=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),N6828)","v":0},{"$f":"IF(O6828=0,IF($G6828=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),O6828)","v":0},{"$f":"IF(P6828=0,IF($G6828=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),P6828)","v":0},{"$f":"IF(Q6828=0,IF($G6828=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),Q6828)","v":0},{"$f":"IF(R6828=0,IF($G6828=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),R6828)","v":0},{"$f":"IF(S6828=0,IF($G6828=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),S6828)","v":0},{"$f":"IF(T6828=0,IF($G6828=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),T6828)","v":0},{"$f":"IF(U6828=0,IF($G6828=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),U6828)","v":0},{"$f":"IF(V6828=0,IF($G6828=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),V6828)","v":0},{"$f":"IF(W6828=0,IF($G6828=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),W6828)","v":0},{"$f":"IF(X6828=0,IF($G6828=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),X6828)","v":0},{"$f":"IF(Y6828=0,IF($G6828=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),Y6828)","v":0},{"$f":"IF(Z6828=0,IF($G6828=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),Z6828)","v":0},{"$f":"IF(AA6828=0,IF($G6828=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),AA6828)","v":0},{"$f":"IF(AB6828=0,IF($G6828=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),AB6828)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2025,null,"CatenaryInfrastructure Maintenance Cost2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6829:AC6829,$L$6:$AC$6,\">=\"&$G6829,$L$6:$AC$6,\"<\"&$G6829+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6829:AC6829,$L$6:$AC$6,\">=\"&$G6829,$L$6:$AC$6,\"<\"&$G6829+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6829=0,IF($G6829=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),K6829)","v":0},{"$f":"IF(L6829=0,IF($G6829=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),L6829)","v":0},{"$f":"IF(M6829=0,IF($G6829=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),M6829)","v":0},{"$f":"IF(N6829=0,IF($G6829=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),N6829)","v":0},{"$f":"IF(O6829=0,IF($G6829=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),O6829)","v":0},{"$f":"IF(P6829=0,IF($G6829=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),P6829)","v":0},{"$f":"IF(Q6829=0,IF($G6829=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),Q6829)","v":0},{"$f":"IF(R6829=0,IF($G6829=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),R6829)","v":0},{"$f":"IF(S6829=0,IF($G6829=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),S6829)","v":0},{"$f":"IF(T6829=0,IF($G6829=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),T6829)","v":0},{"$f":"IF(U6829=0,IF($G6829=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),U6829)","v":0},{"$f":"IF(V6829=0,IF($G6829=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),V6829)","v":0},{"$f":"IF(W6829=0,IF($G6829=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),W6829)","v":0},{"$f":"IF(X6829=0,IF($G6829=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),X6829)","v":0},{"$f":"IF(Y6829=0,IF($G6829=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),Y6829)","v":0},{"$f":"IF(Z6829=0,IF($G6829=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),Z6829)","v":0},{"$f":"IF(AA6829=0,IF($G6829=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),AA6829)","v":0},{"$f":"IF(AB6829=0,IF($G6829=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),AB6829)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2026,null,"CatenaryInfrastructure Maintenance Cost2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6830:AC6830,$L$6:$AC$6,\">=\"&$G6830,$L$6:$AC$6,\"<\"&$G6830+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6830:AC6830,$L$6:$AC$6,\">=\"&$G6830,$L$6:$AC$6,\"<\"&$G6830+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6830=0,IF($G6830=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),K6830)","v":0},{"$f":"IF(L6830=0,IF($G6830=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),L6830)","v":0},{"$f":"IF(M6830=0,IF($G6830=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),M6830)","v":0},{"$f":"IF(N6830=0,IF($G6830=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),N6830)","v":0},{"$f":"IF(O6830=0,IF($G6830=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),O6830)","v":0},{"$f":"IF(P6830=0,IF($G6830=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),P6830)","v":0},{"$f":"IF(Q6830=0,IF($G6830=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),Q6830)","v":0},{"$f":"IF(R6830=0,IF($G6830=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),R6830)","v":0},{"$f":"IF(S6830=0,IF($G6830=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),S6830)","v":0},{"$f":"IF(T6830=0,IF($G6830=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),T6830)","v":0},{"$f":"IF(U6830=0,IF($G6830=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),U6830)","v":0},{"$f":"IF(V6830=0,IF($G6830=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),V6830)","v":0},{"$f":"IF(W6830=0,IF($G6830=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),W6830)","v":0},{"$f":"IF(X6830=0,IF($G6830=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),X6830)","v":0},{"$f":"IF(Y6830=0,IF($G6830=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),Y6830)","v":0},{"$f":"IF(Z6830=0,IF($G6830=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),Z6830)","v":0},{"$f":"IF(AA6830=0,IF($G6830=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),AA6830)","v":0},{"$f":"IF(AB6830=0,IF($G6830=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),AB6830)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2027,null,"CatenaryInfrastructure Maintenance Cost2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6831:AC6831,$L$6:$AC$6,\">=\"&$G6831,$L$6:$AC$6,\"<\"&$G6831+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6831:AC6831,$L$6:$AC$6,\">=\"&$G6831,$L$6:$AC$6,\"<\"&$G6831+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6831=0,IF($G6831=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),K6831)","v":0},{"$f":"IF(L6831=0,IF($G6831=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),L6831)","v":0},{"$f":"IF(M6831=0,IF($G6831=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),M6831)","v":0},{"$f":"IF(N6831=0,IF($G6831=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),N6831)","v":0},{"$f":"IF(O6831=0,IF($G6831=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),O6831)","v":0},{"$f":"IF(P6831=0,IF($G6831=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),P6831)","v":0},{"$f":"IF(Q6831=0,IF($G6831=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),Q6831)","v":0},{"$f":"IF(R6831=0,IF($G6831=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),R6831)","v":0},{"$f":"IF(S6831=0,IF($G6831=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),S6831)","v":0},{"$f":"IF(T6831=0,IF($G6831=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),T6831)","v":0},{"$f":"IF(U6831=0,IF($G6831=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),U6831)","v":0},{"$f":"IF(V6831=0,IF($G6831=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),V6831)","v":0},{"$f":"IF(W6831=0,IF($G6831=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),W6831)","v":0},{"$f":"IF(X6831=0,IF($G6831=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),X6831)","v":0},{"$f":"IF(Y6831=0,IF($G6831=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),Y6831)","v":0},{"$f":"IF(Z6831=0,IF($G6831=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),Z6831)","v":0},{"$f":"IF(AA6831=0,IF($G6831=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),AA6831)","v":0},{"$f":"IF(AB6831=0,IF($G6831=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),AB6831)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2028,null,"CatenaryInfrastructure Maintenance Cost2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6832:AC6832,$L$6:$AC$6,\">=\"&$G6832,$L$6:$AC$6,\"<\"&$G6832+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6832:AC6832,$L$6:$AC$6,\">=\"&$G6832,$L$6:$AC$6,\"<\"&$G6832+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6832=0,IF($G6832=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),K6832)","v":0},{"$f":"IF(L6832=0,IF($G6832=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),L6832)","v":0},{"$f":"IF(M6832=0,IF($G6832=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),M6832)","v":0},{"$f":"IF(N6832=0,IF($G6832=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),N6832)","v":0},{"$f":"IF(O6832=0,IF($G6832=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),O6832)","v":0},{"$f":"IF(P6832=0,IF($G6832=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),P6832)","v":0},{"$f":"IF(Q6832=0,IF($G6832=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),Q6832)","v":0},{"$f":"IF(R6832=0,IF($G6832=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),R6832)","v":0},{"$f":"IF(S6832=0,IF($G6832=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),S6832)","v":0},{"$f":"IF(T6832=0,IF($G6832=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),T6832)","v":0},{"$f":"IF(U6832=0,IF($G6832=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),U6832)","v":0},{"$f":"IF(V6832=0,IF($G6832=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),V6832)","v":0},{"$f":"IF(W6832=0,IF($G6832=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),W6832)","v":0},{"$f":"IF(X6832=0,IF($G6832=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),X6832)","v":0},{"$f":"IF(Y6832=0,IF($G6832=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),Y6832)","v":0},{"$f":"IF(Z6832=0,IF($G6832=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),Z6832)","v":0},{"$f":"IF(AA6832=0,IF($G6832=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),AA6832)","v":0},{"$f":"IF(AB6832=0,IF($G6832=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),AB6832)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2029,null,"CatenaryInfrastructure Maintenance Cost2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6833:AC6833,$L$6:$AC$6,\">=\"&$G6833,$L$6:$AC$6,\"<\"&$G6833+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6833:AC6833,$L$6:$AC$6,\">=\"&$G6833,$L$6:$AC$6,\"<\"&$G6833+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6833=0,IF($G6833=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),K6833)","v":0},{"$f":"IF(L6833=0,IF($G6833=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),L6833)","v":0},{"$f":"IF(M6833=0,IF($G6833=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),M6833)","v":0},{"$f":"IF(N6833=0,IF($G6833=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),N6833)","v":0},{"$f":"IF(O6833=0,IF($G6833=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),O6833)","v":0},{"$f":"IF(P6833=0,IF($G6833=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),P6833)","v":0},{"$f":"IF(Q6833=0,IF($G6833=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),Q6833)","v":0},{"$f":"IF(R6833=0,IF($G6833=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),R6833)","v":0},{"$f":"IF(S6833=0,IF($G6833=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),S6833)","v":0},{"$f":"IF(T6833=0,IF($G6833=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),T6833)","v":0},{"$f":"IF(U6833=0,IF($G6833=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),U6833)","v":0},{"$f":"IF(V6833=0,IF($G6833=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),V6833)","v":0},{"$f":"IF(W6833=0,IF($G6833=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),W6833)","v":0},{"$f":"IF(X6833=0,IF($G6833=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),X6833)","v":0},{"$f":"IF(Y6833=0,IF($G6833=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),Y6833)","v":0},{"$f":"IF(Z6833=0,IF($G6833=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),Z6833)","v":0},{"$f":"IF(AA6833=0,IF($G6833=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),AA6833)","v":0},{"$f":"IF(AB6833=0,IF($G6833=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),AB6833)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2030,null,"CatenaryInfrastructure Maintenance Cost2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,"Road Toll",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,0,null,"CatenaryRoad Toll0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6836:AC6836,$L$6:$AC$6,\">=\"&$G6836,$L$6:$AC$6,\"<\"&$G6836+Input_General!$E$22),\"Error\")","v":80750.000000000015},{"$f":"IFERROR(SUMIFS(L6836:AC6836,$L$6:$AC$6,\">=\"&$G6836,$L$6:$AC$6,\"<\"&$G6836+Input_General!$F$22),\"Error\")","v":161500.00000000003},null,{"$f":"IF(L$6>=$G6836,L6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(M$6>=$G6836,M6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(N$6>=$G6836,N6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(O$6>=$G6836,O6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(P$6>=$G6836,P6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Q$6>=$G6836,Q6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(R$6>=$G6836,R6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(S$6>=$G6836,S6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(T$6>=$G6836,T6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(U$6>=$G6836,U6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(V$6>=$G6836,V6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(W$6>=$G6836,W6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(X$6>=$G6836,X6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Y$6>=$G6836,Y6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Z$6>=$G6836,Z6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AA$6>=$G6836,AA6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AB$6>=$G6836,AB6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AC$6>=$G6836,AC6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2023,null,"CatenaryRoad Toll2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6837:AC6837,$L$6:$AC$6,\">=\"&$G6837,$L$6:$AC$6,\"<\"&$G6837+Input_General!$E$22),\"Error\")","v":80750.000000000015},{"$f":"IFERROR(SUMIFS(L6837:AC6837,$L$6:$AC$6,\">=\"&$G6837,$L$6:$AC$6,\"<\"&$G6837+Input_General!$F$22),\"Error\")","v":161500.00000000003},null,{"$f":"IF(L$6>=$G6837,L6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6837,M6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(N$6>=$G6837,N6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(O$6>=$G6837,O6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(P$6>=$G6837,P6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Q$6>=$G6837,Q6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(R$6>=$G6837,R6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(S$6>=$G6837,S6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(T$6>=$G6837,T6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(U$6>=$G6837,U6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(V$6>=$G6837,V6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(W$6>=$G6837,W6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(X$6>=$G6837,X6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Y$6>=$G6837,Y6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Z$6>=$G6837,Z6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AA$6>=$G6837,AA6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AB$6>=$G6837,AB6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AC$6>=$G6837,AC6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2024,null,"CatenaryRoad Toll2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6838:AC6838,$L$6:$AC$6,\">=\"&$G6838,$L$6:$AC$6,\"<\"&$G6838+Input_General!$E$22),\"Error\")","v":80750.000000000015},{"$f":"IFERROR(SUMIFS(L6838:AC6838,$L$6:$AC$6,\">=\"&$G6838,$L$6:$AC$6,\"<\"&$G6838+Input_General!$F$22),\"Error\")","v":161500.00000000003},null,{"$f":"IF(L$6>=$G6838,L6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6838,M6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6838,N6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(O$6>=$G6838,O6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(P$6>=$G6838,P6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Q$6>=$G6838,Q6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(R$6>=$G6838,R6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(S$6>=$G6838,S6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(T$6>=$G6838,T6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(U$6>=$G6838,U6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(V$6>=$G6838,V6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(W$6>=$G6838,W6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(X$6>=$G6838,X6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Y$6>=$G6838,Y6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Z$6>=$G6838,Z6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AA$6>=$G6838,AA6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AB$6>=$G6838,AB6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AC$6>=$G6838,AC6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2025,null,"CatenaryRoad Toll2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6839:AC6839,$L$6:$AC$6,\">=\"&$G6839,$L$6:$AC$6,\"<\"&$G6839+Input_General!$E$22),\"Error\")","v":80750.000000000015},{"$f":"IFERROR(SUMIFS(L6839:AC6839,$L$6:$AC$6,\">=\"&$G6839,$L$6:$AC$6,\"<\"&$G6839+Input_General!$F$22),\"Error\")","v":161500.00000000003},null,{"$f":"IF(L$6>=$G6839,L6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6839,M6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6839,N6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G6839,O6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(P$6>=$G6839,P6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Q$6>=$G6839,Q6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(R$6>=$G6839,R6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(S$6>=$G6839,S6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(T$6>=$G6839,T6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(U$6>=$G6839,U6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(V$6>=$G6839,V6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(W$6>=$G6839,W6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(X$6>=$G6839,X6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Y$6>=$G6839,Y6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Z$6>=$G6839,Z6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AA$6>=$G6839,AA6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AB$6>=$G6839,AB6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AC$6>=$G6839,AC6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2026,null,"CatenaryRoad Toll2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6840:AC6840,$L$6:$AC$6,\">=\"&$G6840,$L$6:$AC$6,\"<\"&$G6840+Input_General!$E$22),\"Error\")","v":80750.000000000015},{"$f":"IFERROR(SUMIFS(L6840:AC6840,$L$6:$AC$6,\">=\"&$G6840,$L$6:$AC$6,\"<\"&$G6840+Input_General!$F$22),\"Error\")","v":161500.00000000003},null,{"$f":"IF(L$6>=$G6840,L6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6840,M6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6840,N6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G6840,O6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G6840,P6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Q$6>=$G6840,Q6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(R$6>=$G6840,R6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(S$6>=$G6840,S6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(T$6>=$G6840,T6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(U$6>=$G6840,U6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(V$6>=$G6840,V6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(W$6>=$G6840,W6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(X$6>=$G6840,X6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Y$6>=$G6840,Y6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Z$6>=$G6840,Z6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AA$6>=$G6840,AA6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AB$6>=$G6840,AB6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AC$6>=$G6840,AC6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2027,null,"CatenaryRoad Toll2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6841:AC6841,$L$6:$AC$6,\">=\"&$G6841,$L$6:$AC$6,\"<\"&$G6841+Input_General!$E$22),\"Error\")","v":80750.000000000015},{"$f":"IFERROR(SUMIFS(L6841:AC6841,$L$6:$AC$6,\">=\"&$G6841,$L$6:$AC$6,\"<\"&$G6841+Input_General!$F$22),\"Error\")","v":161500.00000000003},null,{"$f":"IF(L$6>=$G6841,L6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6841,M6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6841,N6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G6841,O6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G6841,P6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(Q$6>=$G6841,Q6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(R$6>=$G6841,R6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(S$6>=$G6841,S6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(T$6>=$G6841,T6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(U$6>=$G6841,U6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(V$6>=$G6841,V6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(W$6>=$G6841,W6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(X$6>=$G6841,X6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Y$6>=$G6841,Y6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Z$6>=$G6841,Z6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AA$6>=$G6841,AA6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AB$6>=$G6841,AB6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AC$6>=$G6841,AC6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2028,null,"CatenaryRoad Toll2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6842:AC6842,$L$6:$AC$6,\">=\"&$G6842,$L$6:$AC$6,\"<\"&$G6842+Input_General!$E$22),\"Error\")","v":80750.000000000015},{"$f":"IFERROR(SUMIFS(L6842:AC6842,$L$6:$AC$6,\">=\"&$G6842,$L$6:$AC$6,\"<\"&$G6842+Input_General!$F$22),\"Error\")","v":161500.00000000003},null,{"$f":"IF(L$6>=$G6842,L6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6842,M6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6842,N6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G6842,O6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G6842,P6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(Q$6>=$G6842,Q6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(R$6>=$G6842,R6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(S$6>=$G6842,S6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(T$6>=$G6842,T6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(U$6>=$G6842,U6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(V$6>=$G6842,V6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(W$6>=$G6842,W6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(X$6>=$G6842,X6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Y$6>=$G6842,Y6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Z$6>=$G6842,Z6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AA$6>=$G6842,AA6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AB$6>=$G6842,AB6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AC$6>=$G6842,AC6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2029,null,"CatenaryRoad Toll2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6843:AC6843,$L$6:$AC$6,\">=\"&$G6843,$L$6:$AC$6,\"<\"&$G6843+Input_General!$E$22),\"Error\")","v":80750.000000000015},{"$f":"IFERROR(SUMIFS(L6843:AC6843,$L$6:$AC$6,\">=\"&$G6843,$L$6:$AC$6,\"<\"&$G6843+Input_General!$F$22),\"Error\")","v":161500.00000000003},null,{"$f":"IF(L$6>=$G6843,L6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6843,M6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6843,N6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G6843,O6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G6843,P6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(Q$6>=$G6843,Q6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(R$6>=$G6843,R6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(S$6>=$G6843,S6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(T$6>=$G6843,T6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(U$6>=$G6843,U6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(V$6>=$G6843,V6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(W$6>=$G6843,W6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(X$6>=$G6843,X6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Y$6>=$G6843,Y6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(Z$6>=$G6843,Z6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AA$6>=$G6843,AA6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AB$6>=$G6843,AB6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},{"$f":"IF(AC$6>=$G6843,AC6011*'Input_6x2_Rig 270kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":16150.000000000002},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2030,null,"CatenaryRoad Toll2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$H$17","v":"CO2 Emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17","v":"Well to Wheel CO2 Emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,0,null,"CatenaryWell to Wheel CO2 Emissions0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"(I6860+I6870+I6880)","v":0},{"$f":"(J6860+J6870+J6880)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2023,null,"CatenaryWell to Wheel CO2 Emissions2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"(I6861+I6871+I6881)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2024,null,"CatenaryWell to Wheel CO2 Emissions2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2025,null,"CatenaryWell to Wheel CO2 Emissions2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$13","v":"[gCO2]"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2026,null,"CatenaryWell to Wheel CO2 Emissions2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2027,null,"CatenaryWell to Wheel CO2 Emissions2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2028,null,"CatenaryWell to Wheel CO2 Emissions2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2029,null,"CatenaryWell to Wheel CO2 Emissions2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$13","v":"[gCO2]"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2030,null,"CatenaryWell to Wheel CO2 Emissions2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17&\" \"&C6860","v":"Well to Wheel CO2 Emissions Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F6860,Allocations!$R$21:$R$28,0),MATCH(C6860,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6860:AC6860,$L$6:$AC$6,\">=\"&$G6860,$L$6:$AC$6,\"<\"&$G6860+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6860:AC6860,$L$6:$AC$6,\">=\"&$G6860,$L$6:$AC$6,\"<\"&$G6860+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6860=0,0,IF(L6027+L6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6027+L6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(M6027+M6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6027+M6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(N6027+N6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6027+N6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(O6027+O6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6027+O6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(P6027+P6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6027+P6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(Q6027+Q6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6027+Q6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(R6027+R6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6027+R6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(S6027+S6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6027+S6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(T6027+T6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6027+T6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(U6027+U6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6027+U6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(V6027+V6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6027+V6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(W6027+W6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6027+W6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(X6027+X6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6027+X6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(Y6027+Y6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6027+Y6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(Z6027+Z6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6027+Z6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(AA6027+AA6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6027+AA6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(AB6027+AB6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6027+AB6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(AC6027+AC6037=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6860,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6027+AC6037,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2023,null,"Catenary2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6861:AC6861,$L$6:$AC$6,\">=\"&$G6861,$L$6:$AC$6,\"<\"&$G6861+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6861:AC6861,$L$6:$AC$6,\">=\"&$G6861,$L$6:$AC$6,\"<\"&$G6861+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6861=0,0,IF(L6028+L6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6028+L6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(M6028+M6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6028+M6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(N6028+N6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6028+N6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(O6028+O6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6028+O6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(P6028+P6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6028+P6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(Q6028+Q6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6028+Q6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(R6028+R6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6028+R6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(S6028+S6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6028+S6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(T6028+T6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6028+T6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(U6028+U6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6028+U6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(V6028+V6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6028+V6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(W6028+W6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6028+W6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(X6028+X6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6028+X6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(Y6028+Y6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6028+Y6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(Z6028+Z6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6028+Z6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(AA6028+AA6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6028+AA6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(AB6028+AB6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6028+AB6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(AC6028+AC6038=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6861,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6028+AC6038,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2024,null,"Catenary2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6862:AC6862,$L$6:$AC$6,\">=\"&$G6862,$L$6:$AC$6,\"<\"&$G6862+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6862:AC6862,$L$6:$AC$6,\">=\"&$G6862,$L$6:$AC$6,\"<\"&$G6862+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6862=0,0,IF(L6029+L6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6029+L6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(M6029+M6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6029+M6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(N6029+N6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6029+N6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(O6029+O6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6029+O6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(P6029+P6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6029+P6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(Q6029+Q6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6029+Q6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(R6029+R6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6029+R6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(S6029+S6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6029+S6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(T6029+T6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6029+T6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(U6029+U6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6029+U6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(V6029+V6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6029+V6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(W6029+W6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6029+W6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(X6029+X6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6029+X6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(Y6029+Y6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6029+Y6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(Z6029+Z6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6029+Z6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(AA6029+AA6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6029+AA6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(AB6029+AB6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6029+AB6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(AC6029+AC6039=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6862,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6029+AC6039,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2025,null,"Catenary2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6863:AC6863,$L$6:$AC$6,\">=\"&$G6863,$L$6:$AC$6,\"<\"&$G6863+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6863:AC6863,$L$6:$AC$6,\">=\"&$G6863,$L$6:$AC$6,\"<\"&$G6863+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6863=0,0,IF(L6030+L6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6030+L6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(M6030+M6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6030+M6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(N6030+N6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6030+N6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(O6030+O6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6030+O6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(P6030+P6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6030+P6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(Q6030+Q6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6030+Q6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(R6030+R6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6030+R6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(S6030+S6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6030+S6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(T6030+T6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6030+T6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(U6030+U6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6030+U6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(V6030+V6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6030+V6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(W6030+W6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6030+W6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(X6030+X6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6030+X6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(Y6030+Y6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6030+Y6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(Z6030+Z6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6030+Z6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(AA6030+AA6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6030+AA6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(AB6030+AB6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6030+AB6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(AC6030+AC6040=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6863,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6030+AC6040,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2026,null,"Catenary2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6864:AC6864,$L$6:$AC$6,\">=\"&$G6864,$L$6:$AC$6,\"<\"&$G6864+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6864:AC6864,$L$6:$AC$6,\">=\"&$G6864,$L$6:$AC$6,\"<\"&$G6864+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6864=0,0,IF(L6031+L6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6031+L6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(M6031+M6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6031+M6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(N6031+N6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6031+N6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(O6031+O6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6031+O6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(P6031+P6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6031+P6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(Q6031+Q6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6031+Q6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(R6031+R6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6031+R6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(S6031+S6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6031+S6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(T6031+T6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6031+T6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(U6031+U6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6031+U6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(V6031+V6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6031+V6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(W6031+W6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6031+W6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(X6031+X6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6031+X6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(Y6031+Y6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6031+Y6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(Z6031+Z6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6031+Z6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(AA6031+AA6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6031+AA6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(AB6031+AB6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6031+AB6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(AC6031+AC6041=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6864,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6031+AC6041,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2027,null,"Catenary2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6865:AC6865,$L$6:$AC$6,\">=\"&$G6865,$L$6:$AC$6,\"<\"&$G6865+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6865:AC6865,$L$6:$AC$6,\">=\"&$G6865,$L$6:$AC$6,\"<\"&$G6865+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6865=0,0,IF(L6032+L6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6032+L6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(M6032+M6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6032+M6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(N6032+N6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6032+N6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(O6032+O6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6032+O6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(P6032+P6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6032+P6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(Q6032+Q6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6032+Q6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(R6032+R6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6032+R6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(S6032+S6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6032+S6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(T6032+T6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6032+T6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(U6032+U6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6032+U6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(V6032+V6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6032+V6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(W6032+W6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6032+W6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(X6032+X6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6032+X6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(Y6032+Y6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6032+Y6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(Z6032+Z6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6032+Z6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(AA6032+AA6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6032+AA6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(AB6032+AB6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6032+AB6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(AC6032+AC6042=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6865,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6032+AC6042,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2028,null,"Catenary2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6866:AC6866,$L$6:$AC$6,\">=\"&$G6866,$L$6:$AC$6,\"<\"&$G6866+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6866:AC6866,$L$6:$AC$6,\">=\"&$G6866,$L$6:$AC$6,\"<\"&$G6866+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6866=0,0,IF(L6033+L6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6033+L6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(M6033+M6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6033+M6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(N6033+N6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6033+N6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(O6033+O6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6033+O6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(P6033+P6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6033+P6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(Q6033+Q6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6033+Q6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(R6033+R6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6033+R6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(S6033+S6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6033+S6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(T6033+T6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6033+T6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(U6033+U6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6033+U6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(V6033+V6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6033+V6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(W6033+W6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6033+W6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(X6033+X6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6033+X6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(Y6033+Y6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6033+Y6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(Z6033+Z6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6033+Z6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(AA6033+AA6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6033+AA6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(AB6033+AB6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6033+AB6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(AC6033+AC6043=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6866,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6033+AC6043,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2029,null,"Catenary2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6867:AC6867,$L$6:$AC$6,\">=\"&$G6867,$L$6:$AC$6,\"<\"&$G6867+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6867:AC6867,$L$6:$AC$6,\">=\"&$G6867,$L$6:$AC$6,\"<\"&$G6867+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6867=0,0,IF(L6034+L6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6034+L6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(M6034+M6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6034+M6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(N6034+N6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6034+N6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(O6034+O6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6034+O6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(P6034+P6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6034+P6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(Q6034+Q6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6034+Q6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(R6034+R6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6034+R6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(S6034+S6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6034+S6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(T6034+T6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6034+T6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(U6034+U6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6034+U6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(V6034+V6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6034+V6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(W6034+W6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6034+W6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(X6034+X6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6034+X6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(Y6034+Y6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6034+Y6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(Z6034+Z6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6034+Z6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(AA6034+AA6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6034+AA6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(AB6034+AB6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6034+AB6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(AC6034+AC6044=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6867,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6034+AC6044,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17&\" \"&C6870","v":"Well to Wheel CO2 Emissions E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F6870,Allocations!$R$21:$R$28,0),MATCH(C6870,Allocations!$R$21:$U$21,0))","v":1},null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6870:AC6870,$L$6:$AC$6,\">=\"&$G6870,$L$6:$AC$6,\"<\"&$G6870+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6870:AC6870,$L$6:$AC$6,\">=\"&$G6870,$L$6:$AC$6,\"<\"&$G6870+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6870=0,0,IF(L6047+L6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6047+L6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(M6047+M6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6047+M6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(N6047+N6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6047+N6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(O6047+O6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6047+O6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(P6047+P6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6047+P6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(Q6047+Q6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6047+Q6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(R6047+R6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6047+R6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(S6047+S6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6047+S6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(T6047+T6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6047+T6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(U6047+U6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6047+U6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(V6047+V6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6047+V6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(W6047+W6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6047+W6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(X6047+X6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6047+X6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(Y6047+Y6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6047+Y6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(Z6047+Z6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6047+Z6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(AA6047+AA6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6047+AA6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(AB6047+AB6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6047+AB6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(AC6047+AC6057=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6870,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6047+AC6057,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2023,null,"Catenary2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6871:AC6871,$L$6:$AC$6,\">=\"&$G6871,$L$6:$AC$6,\"<\"&$G6871+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6871:AC6871,$L$6:$AC$6,\">=\"&$G6871,$L$6:$AC$6,\"<\"&$G6871+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6871=0,0,IF(L6048+L6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6048+L6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(M6048+M6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6048+M6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(N6048+N6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6048+N6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(O6048+O6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6048+O6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(P6048+P6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6048+P6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(Q6048+Q6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6048+Q6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(R6048+R6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6048+R6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(S6048+S6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6048+S6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(T6048+T6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6048+T6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(U6048+U6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6048+U6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(V6048+V6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6048+V6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(W6048+W6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6048+W6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(X6048+X6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6048+X6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(Y6048+Y6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6048+Y6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(Z6048+Z6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6048+Z6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(AA6048+AA6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6048+AA6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(AB6048+AB6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6048+AB6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(AC6048+AC6058=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6871,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6048+AC6058,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2024,null,"Catenary2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6872:AC6872,$L$6:$AC$6,\">=\"&$G6872,$L$6:$AC$6,\"<\"&$G6872+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6872:AC6872,$L$6:$AC$6,\">=\"&$G6872,$L$6:$AC$6,\"<\"&$G6872+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6872=0,0,IF(L6049+L6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6049+L6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(M6049+M6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6049+M6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(N6049+N6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6049+N6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(O6049+O6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6049+O6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(P6049+P6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6049+P6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(Q6049+Q6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6049+Q6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(R6049+R6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6049+R6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(S6049+S6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6049+S6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(T6049+T6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6049+T6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(U6049+U6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6049+U6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(V6049+V6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6049+V6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(W6049+W6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6049+W6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(X6049+X6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6049+X6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(Y6049+Y6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6049+Y6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(Z6049+Z6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6049+Z6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(AA6049+AA6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6049+AA6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(AB6049+AB6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6049+AB6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(AC6049+AC6059=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6872,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6049+AC6059,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2025,null,"Catenary2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6873:AC6873,$L$6:$AC$6,\">=\"&$G6873,$L$6:$AC$6,\"<\"&$G6873+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6873:AC6873,$L$6:$AC$6,\">=\"&$G6873,$L$6:$AC$6,\"<\"&$G6873+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6873=0,0,IF(L6050+L6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6050+L6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(M6050+M6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6050+M6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(N6050+N6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6050+N6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(O6050+O6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6050+O6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(P6050+P6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6050+P6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(Q6050+Q6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6050+Q6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(R6050+R6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6050+R6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(S6050+S6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6050+S6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(T6050+T6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6050+T6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(U6050+U6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6050+U6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(V6050+V6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6050+V6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(W6050+W6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6050+W6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(X6050+X6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6050+X6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(Y6050+Y6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6050+Y6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(Z6050+Z6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6050+Z6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(AA6050+AA6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6050+AA6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(AB6050+AB6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6050+AB6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(AC6050+AC6060=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6873,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6050+AC6060,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2026,null,"Catenary2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6874:AC6874,$L$6:$AC$6,\">=\"&$G6874,$L$6:$AC$6,\"<\"&$G6874+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6874:AC6874,$L$6:$AC$6,\">=\"&$G6874,$L$6:$AC$6,\"<\"&$G6874+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6874=0,0,IF(L6051+L6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6051+L6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(M6051+M6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6051+M6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(N6051+N6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6051+N6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(O6051+O6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6051+O6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(P6051+P6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6051+P6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(Q6051+Q6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6051+Q6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(R6051+R6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6051+R6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(S6051+S6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6051+S6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(T6051+T6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6051+T6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(U6051+U6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6051+U6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(V6051+V6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6051+V6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(W6051+W6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6051+W6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(X6051+X6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6051+X6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(Y6051+Y6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6051+Y6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(Z6051+Z6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6051+Z6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(AA6051+AA6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6051+AA6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(AB6051+AB6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6051+AB6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(AC6051+AC6061=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6874,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6051+AC6061,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2027,null,"Catenary2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6875:AC6875,$L$6:$AC$6,\">=\"&$G6875,$L$6:$AC$6,\"<\"&$G6875+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6875:AC6875,$L$6:$AC$6,\">=\"&$G6875,$L$6:$AC$6,\"<\"&$G6875+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6875=0,0,IF(L6052+L6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6052+L6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(M6052+M6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6052+M6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(N6052+N6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6052+N6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(O6052+O6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6052+O6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(P6052+P6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6052+P6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(Q6052+Q6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6052+Q6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(R6052+R6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6052+R6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(S6052+S6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6052+S6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(T6052+T6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6052+T6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(U6052+U6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6052+U6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(V6052+V6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6052+V6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(W6052+W6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6052+W6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(X6052+X6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6052+X6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(Y6052+Y6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6052+Y6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(Z6052+Z6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6052+Z6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(AA6052+AA6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6052+AA6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(AB6052+AB6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6052+AB6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(AC6052+AC6062=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6875,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6052+AC6062,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2028,null,"Catenary2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6876:AC6876,$L$6:$AC$6,\">=\"&$G6876,$L$6:$AC$6,\"<\"&$G6876+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6876:AC6876,$L$6:$AC$6,\">=\"&$G6876,$L$6:$AC$6,\"<\"&$G6876+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6876=0,0,IF(L6053+L6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6053+L6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(M6053+M6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6053+M6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(N6053+N6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6053+N6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(O6053+O6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6053+O6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(P6053+P6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6053+P6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(Q6053+Q6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6053+Q6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(R6053+R6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6053+R6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(S6053+S6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6053+S6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(T6053+T6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6053+T6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(U6053+U6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6053+U6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(V6053+V6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6053+V6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(W6053+W6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6053+W6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(X6053+X6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6053+X6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(Y6053+Y6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6053+Y6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(Z6053+Z6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6053+Z6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(AA6053+AA6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6053+AA6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(AB6053+AB6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6053+AB6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(AC6053+AC6063=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6876,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6053+AC6063,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2029,null,"Catenary2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6877:AC6877,$L$6:$AC$6,\">=\"&$G6877,$L$6:$AC$6,\"<\"&$G6877+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6877:AC6877,$L$6:$AC$6,\">=\"&$G6877,$L$6:$AC$6,\"<\"&$G6877+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6877=0,0,IF(L6054+L6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6054+L6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(M6054+M6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6054+M6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(N6054+N6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6054+N6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(O6054+O6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6054+O6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(P6054+P6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6054+P6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(Q6054+Q6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6054+Q6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(R6054+R6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6054+R6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(S6054+S6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6054+S6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(T6054+T6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6054+T6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(U6054+U6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6054+U6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(V6054+V6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6054+V6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(W6054+W6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6054+W6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(X6054+X6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6054+X6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(Y6054+Y6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6054+Y6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(Z6054+Z6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6054+Z6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(AA6054+AA6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6054+AA6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(AB6054+AB6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6054+AB6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(AC6054+AC6064=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6877,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6054+AC6064,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17&\" \"&C6880","v":"Well to Wheel CO2 Emissions FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F6880,Allocations!$R$21:$R$28,0),MATCH(C6880,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6880:AC6880,$L$6:$AC$6,\">=\"&$G6880,$L$6:$AC$6,\"<\"&$G6880+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6880:AC6880,$L$6:$AC$6,\">=\"&$G6880,$L$6:$AC$6,\"<\"&$G6880+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6880=0,0,IF(L6067+L6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6067+L6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(M6067+M6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6067+M6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(N6067+N6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6067+N6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(O6067+O6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6067+O6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(P6067+P6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6067+P6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(Q6067+Q6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6067+Q6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(R6067+R6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6067+R6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(S6067+S6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6067+S6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(T6067+T6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6067+T6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(U6067+U6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6067+U6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(V6067+V6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6067+V6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(W6067+W6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6067+W6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(X6067+X6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6067+X6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(Y6067+Y6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6067+Y6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(Z6067+Z6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6067+Z6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(AA6067+AA6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6067+AA6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(AB6067+AB6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6067+AB6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(AC6067+AC6077=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6880,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6067+AC6077,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2023,null,"Catenary2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6881:AC6881,$L$6:$AC$6,\">=\"&$G6881,$L$6:$AC$6,\"<\"&$G6881+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6881:AC6881,$L$6:$AC$6,\">=\"&$G6881,$L$6:$AC$6,\"<\"&$G6881+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6881=0,0,IF(L6068+L6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6068+L6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(M6068+M6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6068+M6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(N6068+N6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6068+N6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(O6068+O6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6068+O6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(P6068+P6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6068+P6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(Q6068+Q6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6068+Q6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(R6068+R6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6068+R6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(S6068+S6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6068+S6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(T6068+T6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6068+T6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(U6068+U6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6068+U6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(V6068+V6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6068+V6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(W6068+W6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6068+W6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(X6068+X6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6068+X6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(Y6068+Y6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6068+Y6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(Z6068+Z6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6068+Z6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(AA6068+AA6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6068+AA6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(AB6068+AB6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6068+AB6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(AC6068+AC6078=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6881,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6068+AC6078,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6882:AC6882,$L$6:$AC$6,\">=\"&$G6882,$L$6:$AC$6,\"<\"&$G6882+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6882:AC6882,$L$6:$AC$6,\">=\"&$G6882,$L$6:$AC$6,\"<\"&$G6882+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6882=0,0,IF(L6069+L6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6069+L6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(M6069+M6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6069+M6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(N6069+N6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6069+N6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(O6069+O6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6069+O6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(P6069+P6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6069+P6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(Q6069+Q6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6069+Q6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(R6069+R6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6069+R6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(S6069+S6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6069+S6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(T6069+T6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6069+T6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(U6069+U6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6069+U6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(V6069+V6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6069+V6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(W6069+W6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6069+W6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(X6069+X6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6069+X6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(Y6069+Y6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6069+Y6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(Z6069+Z6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6069+Z6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(AA6069+AA6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6069+AA6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(AB6069+AB6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6069+AB6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(AC6069+AC6079=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6882,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6069+AC6079,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6883:AC6883,$L$6:$AC$6,\">=\"&$G6883,$L$6:$AC$6,\"<\"&$G6883+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6883:AC6883,$L$6:$AC$6,\">=\"&$G6883,$L$6:$AC$6,\"<\"&$G6883+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6883=0,0,IF(L6070+L6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6070+L6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(M6070+M6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6070+M6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(N6070+N6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6070+N6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(O6070+O6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6070+O6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(P6070+P6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6070+P6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(Q6070+Q6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6070+Q6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(R6070+R6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6070+R6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(S6070+S6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6070+S6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(T6070+T6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6070+T6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(U6070+U6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6070+U6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(V6070+V6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6070+V6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(W6070+W6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6070+W6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(X6070+X6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6070+X6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(Y6070+Y6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6070+Y6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(Z6070+Z6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6070+Z6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(AA6070+AA6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6070+AA6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(AB6070+AB6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6070+AB6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(AC6070+AC6080=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6883,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6070+AC6080,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6884:AC6884,$L$6:$AC$6,\">=\"&$G6884,$L$6:$AC$6,\"<\"&$G6884+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6884:AC6884,$L$6:$AC$6,\">=\"&$G6884,$L$6:$AC$6,\"<\"&$G6884+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6884=0,0,IF(L6071+L6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6071+L6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(M6071+M6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6071+M6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(N6071+N6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6071+N6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(O6071+O6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6071+O6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(P6071+P6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6071+P6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(Q6071+Q6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6071+Q6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(R6071+R6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6071+R6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(S6071+S6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6071+S6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(T6071+T6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6071+T6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(U6071+U6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6071+U6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(V6071+V6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6071+V6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(W6071+W6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6071+W6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(X6071+X6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6071+X6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(Y6071+Y6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6071+Y6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(Z6071+Z6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6071+Z6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(AA6071+AA6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6071+AA6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(AB6071+AB6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6071+AB6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(AC6071+AC6081=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6884,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6071+AC6081,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6885:AC6885,$L$6:$AC$6,\">=\"&$G6885,$L$6:$AC$6,\"<\"&$G6885+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6885:AC6885,$L$6:$AC$6,\">=\"&$G6885,$L$6:$AC$6,\"<\"&$G6885+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6885=0,0,IF(L6072+L6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6072+L6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(M6072+M6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6072+M6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(N6072+N6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6072+N6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(O6072+O6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6072+O6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(P6072+P6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6072+P6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(Q6072+Q6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6072+Q6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(R6072+R6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6072+R6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(S6072+S6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6072+S6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(T6072+T6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6072+T6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(U6072+U6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6072+U6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(V6072+V6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6072+V6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(W6072+W6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6072+W6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(X6072+X6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6072+X6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(Y6072+Y6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6072+Y6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(Z6072+Z6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6072+Z6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(AA6072+AA6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6072+AA6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(AB6072+AB6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6072+AB6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(AC6072+AC6082=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6885,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6072+AC6082,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6886:AC6886,$L$6:$AC$6,\">=\"&$G6886,$L$6:$AC$6,\"<\"&$G6886+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6886:AC6886,$L$6:$AC$6,\">=\"&$G6886,$L$6:$AC$6,\"<\"&$G6886+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6886=0,0,IF(L6073+L6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6073+L6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(M6073+M6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6073+M6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(N6073+N6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6073+N6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(O6073+O6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6073+O6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(P6073+P6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6073+P6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(Q6073+Q6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6073+Q6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(R6073+R6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6073+R6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(S6073+S6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6073+S6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(T6073+T6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6073+T6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(U6073+U6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6073+U6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(V6073+V6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6073+V6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(W6073+W6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6073+W6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(X6073+X6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6073+X6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(Y6073+Y6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6073+Y6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(Z6073+Z6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6073+Z6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(AA6073+AA6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6073+AA6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(AB6073+AB6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6073+AB6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(AC6073+AC6083=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6886,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6073+AC6083,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6887:AC6887,$L$6:$AC$6,\">=\"&$G6887,$L$6:$AC$6,\"<\"&$G6887+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6887:AC6887,$L$6:$AC$6,\">=\"&$G6887,$L$6:$AC$6,\"<\"&$G6887+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6887=0,0,IF(L6074+L6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(L6074+L6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(M6074+M6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(M6074+M6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(N6074+N6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(N6074+N6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(O6074+O6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(O6074+O6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(P6074+P6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(P6074+P6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(Q6074+Q6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Q6074+Q6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(R6074+R6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(R6074+R6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(S6074+S6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(S6074+S6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(T6074+T6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(T6074+T6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(U6074+U6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(U6074+U6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(V6074+V6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(V6074+V6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(W6074+W6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(W6074+W6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(X6074+X6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(X6074+X6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(Y6074+Y6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Y6074+Y6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(Z6074+Z6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(Z6074+Z6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(AA6074+AA6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AA6074+AA6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(AB6074+AB6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AB6074+AB6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(AC6074+AC6084=0,0,INDEX('Input_6x2_Rig 270kW'!$B$99:$V$107,MATCH($F6887,'Input_6x2_Rig 270kW'!$C$99:$C$107,0),MATCH(AC6074+AC6084,'Input_6x2_Rig 270kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]

{"sheet":"Cal_4x2_Rig","index":8,"n_rows":6887,"n_cols":36,"rows_kept":1125,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[]
[null,"Detailed TCO Calculation"]
[null,{"$f":"MID(CELL(\"filename\",B3),FIND(\"]\",CELL(\"filename\",B3))+1,256)","v":"Cal_4x2_Rig"}]
[]
[]
[null,null,{"$f":"Terms!$C$9","v":"4x2 Rigid"},null,null,"PT Type","Year of Deployment",null,"1st life","1&2nd life",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,1,{"$f":"Terms!$B$7","v":"Diesel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G8","v":0},null,{"$f":"AE8&AF8&AH8","v":"Diesel0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G9","v":0},null,{"$f":"AE9&AF9&AH9","v":"Diesel0"}]
[null,null,{"$f":"Terms!$H$8","v":"Required Base Calculations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$9","v":"Annual Mileage"},null,null,null,2023,{"$f":"Terms!$I$10","v":"[km]"},{"$f":"IFERROR(SUMIFS(L11:AC11,$L$6:$AC$6,\">=\"&$G11,$L$6:$AC$6,\"<\"&$G11+Input_General!$E$22),\"Error\")","v":300000},{"$f":"IFERROR(SUMIFS(L11:AC11,$L$6:$AC$6,\">=\"&$G11,$L$6:$AC$6,\"<\"&$G11+Input_General!$F$22),\"Error\")","v":600000},null,{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},{"$f":"INDEX('Cockpit Details'!$E$11:$F$15,MATCH($C$6,'Cockpit Details'!$E$11:$E$13,0),2)","v":60000},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$H$10","v":"Range Requirements"},null,null,null,null,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"L11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"M11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"N11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"O11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"P11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"Q11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"R11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"S11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"T11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"U11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"V11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"W11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"X11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"Y11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"Z11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"AA11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"AB11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},{"$f":"AC11/(Input_General!$E$10/INDEX('Cockpit Details'!$M$11:$O$13,MATCH($C$6,'Cockpit Details'!$M$11:$M$13,0),3))","v":300},null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$11","v":"Cumulated Mileage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":60000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":180000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":240000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":300000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":360000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":480000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":540000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G15,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G15+Input_General!$F$22),\"Error\")","v":600000},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":60000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":180000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":240000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":300000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":360000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":480000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":540000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G16,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G16+Input_General!$F$22),\"Error\")","v":600000},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":60000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":180000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":240000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":300000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":360000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":480000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":540000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G17,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G17+Input_General!$F$22),\"Error\")","v":600000},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":60000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":180000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":240000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":300000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":360000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":480000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":540000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G18,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G18+Input_General!$F$22),\"Error\")","v":600000},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":60000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":180000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":240000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":300000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":360000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":480000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":540000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G19,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G19+Input_General!$F$22),\"Error\")","v":600000},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":60000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":180000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":240000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":300000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":360000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":480000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":540000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G20,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G20+Input_General!$F$22),\"Error\")","v":600000},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":60000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":180000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":240000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":300000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":360000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":480000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":540000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G21,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G21+Input_General!$F$22),\"Error\")","v":600000},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":60000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":120000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":180000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":240000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":300000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":360000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":480000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":540000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L11:$AC11,$L$6:$AC$6,\">=\"&$G22,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G22+Input_General!$F$22),\"Error\")","v":600000},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$22","v":"Replacement Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C27","v":"Year of original Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F27,Allocations!$R$21:$R$28,0),MATCH(C27,Allocations!$R$21:$U$21,0))","v":1},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D27=0,0,IF(L$6>=$G27,IF(L37=0,$G27,0),0))","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D27","v":1},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C37","v":"Year of replacement Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F37,Allocations!$R$21:$R$28,0),MATCH(C37,Allocations!$R$21:$U$21,0))","v":1},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K37>0,K37,IF(L15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L37>0,L37,IF(M15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M37>0,M37,IF(N15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N37>0,N37,IF(O15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O37>0,O37,IF(P15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P37>0,P37,IF(Q15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q37>0,Q37,IF(R15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R37>0,R37,IF(S15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S37>0,S37,IF(T15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T37>0,T37,IF(U15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U37>0,U37,IF(V15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V37>0,V37,IF(W15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W37>0,W37,IF(X15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X37>0,X37,IF(Y15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y37>0,Y37,IF(Z15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z37>0,Z37,IF(AA15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA37>0,AA37,IF(AB15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB37>0,AB37,IF(AC15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C37,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K38>0,K38,IF(L16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L38>0,L38,IF(M16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M38>0,M38,IF(N16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N38>0,N38,IF(O16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O38>0,O38,IF(P16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P38>0,P38,IF(Q16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q38>0,Q38,IF(R16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R38>0,R38,IF(S16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S38>0,S38,IF(T16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T38>0,T38,IF(U16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U38>0,U38,IF(V16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V38>0,V38,IF(W16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W38>0,W38,IF(X16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X38>0,X38,IF(Y16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y38>0,Y38,IF(Z16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z38>0,Z38,IF(AA16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA38>0,AA38,IF(AB16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB38>0,AB38,IF(AC16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C38,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K39>0,K39,IF(L17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L39>0,L39,IF(M17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M39>0,M39,IF(N17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N39>0,N39,IF(O17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O39>0,O39,IF(P17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P39>0,P39,IF(Q17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q39>0,Q39,IF(R17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R39>0,R39,IF(S17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S39>0,S39,IF(T17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T39>0,T39,IF(U17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U39>0,U39,IF(V17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V39>0,V39,IF(W17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W39>0,W39,IF(X17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X39>0,X39,IF(Y17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y39>0,Y39,IF(Z17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z39>0,Z39,IF(AA17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA39>0,AA39,IF(AB17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB39>0,AB39,IF(AC17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C39,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K40>0,K40,IF(L18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L40>0,L40,IF(M18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M40>0,M40,IF(N18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N40>0,N40,IF(O18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O40>0,O40,IF(P18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P40>0,P40,IF(Q18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q40>0,Q40,IF(R18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R40>0,R40,IF(S18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S40>0,S40,IF(T18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T40>0,T40,IF(U18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U40>0,U40,IF(V18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V40>0,V40,IF(W18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W40>0,W40,IF(X18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X40>0,X40,IF(Y18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y40>0,Y40,IF(Z18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z40>0,Z40,IF(AA18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA40>0,AA40,IF(AB18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB40>0,AB40,IF(AC18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C40,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K41>0,K41,IF(L19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L41>0,L41,IF(M19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M41>0,M41,IF(N19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N41>0,N41,IF(O19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O41>0,O41,IF(P19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P41>0,P41,IF(Q19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q41>0,Q41,IF(R19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R41>0,R41,IF(S19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S41>0,S41,IF(T19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T41>0,T41,IF(U19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U41>0,U41,IF(V19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V41>0,V41,IF(W19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W41>0,W41,IF(X19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X41>0,X41,IF(Y19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y41>0,Y41,IF(Z19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z41>0,Z41,IF(AA19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA41>0,AA41,IF(AB19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB41>0,AB41,IF(AC19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C41,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K42>0,K42,IF(L20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L42>0,L42,IF(M20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M42>0,M42,IF(N20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N42>0,N42,IF(O20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O42>0,O42,IF(P20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P42>0,P42,IF(Q20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q42>0,Q42,IF(R20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R42>0,R42,IF(S20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S42>0,S42,IF(T20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T42>0,T42,IF(U20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U42>0,U42,IF(V20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V42>0,V42,IF(W20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W42>0,W42,IF(X20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X42>0,X42,IF(Y20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y42>0,Y42,IF(Z20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z42>0,Z42,IF(AA20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA42>0,AA42,IF(AB20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB42>0,AB42,IF(AC20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C42,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K43>0,K43,IF(L21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L43>0,L43,IF(M21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M43>0,M43,IF(N21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N43>0,N43,IF(O21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O43>0,O43,IF(P21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P43>0,P43,IF(Q21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q43>0,Q43,IF(R21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R43>0,R43,IF(S21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S43>0,S43,IF(T21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T43>0,T43,IF(U21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U43>0,U43,IF(V21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V43>0,V43,IF(W21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W43>0,W43,IF(X21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X43>0,X43,IF(Y21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y43>0,Y43,IF(Z21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z43>0,Z43,IF(AA21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA43>0,AA43,IF(AB21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB43>0,AB43,IF(AC21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C43,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D37","v":1},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K44>0,K44,IF(L22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L44>0,L44,IF(M22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M44>0,M44,IF(N22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N44>0,N44,IF(O22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O44>0,O44,IF(P22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P44>0,P44,IF(Q22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q44>0,Q44,IF(R22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R44>0,R44,IF(S22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S44>0,S44,IF(T22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T44>0,T44,IF(U22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U44>0,U44,IF(V22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V44>0,V44,IF(W22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W44>0,W44,IF(X22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X44>0,X44,IF(Y22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y44>0,Y44,IF(Z22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z44>0,Z44,IF(AA22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA44>0,AA44,IF(AB22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB44>0,AB44,IF(AC22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C44,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C47","v":"Year of original E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F47,Allocations!$R$21:$R$28,0),MATCH(C47,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D47=0,0,IF(L$6>=$G47,IF(L57=0,$G47,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D47","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C57","v":"Year of replacement E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F57,Allocations!$R$21:$R$28,0),MATCH(C57,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K57>0,K57,IF(L15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L57>0,L57,IF(M15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M57>0,M57,IF(N15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N57>0,N57,IF(O15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O57>0,O57,IF(P15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P57>0,P57,IF(Q15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q57>0,Q57,IF(R15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R57>0,R57,IF(S15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S57>0,S57,IF(T15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T57>0,T57,IF(U15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U57>0,U57,IF(V15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V57>0,V57,IF(W15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W57>0,W57,IF(X15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X57>0,X57,IF(Y15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y57>0,Y57,IF(Z15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z57>0,Z57,IF(AA15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA57>0,AA57,IF(AB15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB57>0,AB57,IF(AC15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C57,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K58>0,K58,IF(L16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L58>0,L58,IF(M16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M58>0,M58,IF(N16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N58>0,N58,IF(O16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O58>0,O58,IF(P16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P58>0,P58,IF(Q16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q58>0,Q58,IF(R16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R58>0,R58,IF(S16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S58>0,S58,IF(T16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T58>0,T58,IF(U16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U58>0,U58,IF(V16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V58>0,V58,IF(W16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W58>0,W58,IF(X16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X58>0,X58,IF(Y16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y58>0,Y58,IF(Z16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z58>0,Z58,IF(AA16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA58>0,AA58,IF(AB16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB58>0,AB58,IF(AC16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C58,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K59>0,K59,IF(L17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L59>0,L59,IF(M17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M59>0,M59,IF(N17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N59>0,N59,IF(O17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O59>0,O59,IF(P17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P59>0,P59,IF(Q17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q59>0,Q59,IF(R17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R59>0,R59,IF(S17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S59>0,S59,IF(T17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T59>0,T59,IF(U17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U59>0,U59,IF(V17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V59>0,V59,IF(W17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W59>0,W59,IF(X17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X59>0,X59,IF(Y17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y59>0,Y59,IF(Z17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z59>0,Z59,IF(AA17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA59>0,AA59,IF(AB17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB59>0,AB59,IF(AC17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C59,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K60>0,K60,IF(L18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L60>0,L60,IF(M18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M60>0,M60,IF(N18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N60>0,N60,IF(O18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O60>0,O60,IF(P18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P60>0,P60,IF(Q18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q60>0,Q60,IF(R18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R60>0,R60,IF(S18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S60>0,S60,IF(T18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T60>0,T60,IF(U18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U60>0,U60,IF(V18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V60>0,V60,IF(W18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W60>0,W60,IF(X18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X60>0,X60,IF(Y18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y60>0,Y60,IF(Z18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z60>0,Z60,IF(AA18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA60>0,AA60,IF(AB18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB60>0,AB60,IF(AC18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C60,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K61>0,K61,IF(L19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L61>0,L61,IF(M19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M61>0,M61,IF(N19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N61>0,N61,IF(O19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O61>0,O61,IF(P19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P61>0,P61,IF(Q19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q61>0,Q61,IF(R19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R61>0,R61,IF(S19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S61>0,S61,IF(T19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T61>0,T61,IF(U19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U61>0,U61,IF(V19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V61>0,V61,IF(W19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W61>0,W61,IF(X19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X61>0,X61,IF(Y19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y61>0,Y61,IF(Z19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z61>0,Z61,IF(AA19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA61>0,AA61,IF(AB19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB61>0,AB61,IF(AC19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C61,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K62>0,K62,IF(L20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L62>0,L62,IF(M20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M62>0,M62,IF(N20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N62>0,N62,IF(O20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O62>0,O62,IF(P20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P62>0,P62,IF(Q20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q62>0,Q62,IF(R20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R62>0,R62,IF(S20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S62>0,S62,IF(T20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T62>0,T62,IF(U20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U62>0,U62,IF(V20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V62>0,V62,IF(W20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W62>0,W62,IF(X20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X62>0,X62,IF(Y20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y62>0,Y62,IF(Z20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z62>0,Z62,IF(AA20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA62>0,AA62,IF(AB20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB62>0,AB62,IF(AC20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C62,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K63>0,K63,IF(L21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L63>0,L63,IF(M21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M63>0,M63,IF(N21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N63>0,N63,IF(O21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O63>0,O63,IF(P21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P63>0,P63,IF(Q21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q63>0,Q63,IF(R21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R63>0,R63,IF(S21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S63>0,S63,IF(T21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T63>0,T63,IF(U21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U63>0,U63,IF(V21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V63>0,V63,IF(W21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W63>0,W63,IF(X21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X63>0,X63,IF(Y21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y63>0,Y63,IF(Z21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z63>0,Z63,IF(AA21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA63>0,AA63,IF(AB21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB63>0,AB63,IF(AC21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C63,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D57","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K64>0,K64,IF(L22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L64>0,L64,IF(M22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M64>0,M64,IF(N22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N64>0,N64,IF(O22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O64>0,O64,IF(P22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P64>0,P64,IF(Q22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q64>0,Q64,IF(R22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R64>0,R64,IF(S22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S64>0,S64,IF(T22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T64>0,T64,IF(U22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U64>0,U64,IF(V22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V64>0,V64,IF(W22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W64>0,W64,IF(X22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X64>0,X64,IF(Y22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y64>0,Y64,IF(Z22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z64>0,Z64,IF(AA22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA64>0,AA64,IF(AB22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB64>0,AB64,IF(AC22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C64,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C67","v":"Year of original FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F67,Allocations!$R$21:$R$28,0),MATCH(C67,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D67=0,0,IF(L$6>=$G67,IF(L77=0,$G67,0),0))","v":0},{"$f":"IF($D67=0,0,IF(M$6>=$G67,IF(M435=0,$G67,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF($D68=0,0,IF(L$6>=$G68,IF(L436=0,$G68,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G73","v":2029},null,{"$f":"AE73&AF73&AH73","v":"Diesel2029"}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D67","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C77","v":"Year of replacement FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F77,Allocations!$R$21:$R$28,0),MATCH(C77,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K77>0,K77,IF(L15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L77>0,L77,IF(M15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M77>0,M77,IF(N15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N77>0,N77,IF(O15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O77>0,O77,IF(P15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P77>0,P77,IF(Q15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q77>0,Q77,IF(R15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R77>0,R77,IF(S15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S77>0,S77,IF(T15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T77>0,T77,IF(U15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U77>0,U77,IF(V15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V77>0,V77,IF(W15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W77>0,W77,IF(X15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X77>0,X77,IF(Y15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y77>0,Y77,IF(Z15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z77>0,Z77,IF(AA15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA77>0,AA77,IF(AB15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB77>0,AB77,IF(AC15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C77,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K78>0,K78,IF(L16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L78>0,L78,IF(M16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M78>0,M78,IF(N16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N78>0,N78,IF(O16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O78>0,O78,IF(P16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P78>0,P78,IF(Q16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q78>0,Q78,IF(R16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R78>0,R78,IF(S16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S78>0,S78,IF(T16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T78>0,T78,IF(U16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U78>0,U78,IF(V16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V78>0,V78,IF(W16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W78>0,W78,IF(X16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X78>0,X78,IF(Y16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y78>0,Y78,IF(Z16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z78>0,Z78,IF(AA16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA78>0,AA78,IF(AB16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB78>0,AB78,IF(AC16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C78,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K79>0,K79,IF(L17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L79>0,L79,IF(M17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M79>0,M79,IF(N17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N79>0,N79,IF(O17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O79>0,O79,IF(P17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P79>0,P79,IF(Q17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q79>0,Q79,IF(R17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R79>0,R79,IF(S17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S79>0,S79,IF(T17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T79>0,T79,IF(U17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U79>0,U79,IF(V17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V79>0,V79,IF(W17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W79>0,W79,IF(X17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X79>0,X79,IF(Y17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y79>0,Y79,IF(Z17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z79>0,Z79,IF(AA17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA79>0,AA79,IF(AB17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB79>0,AB79,IF(AC17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C79,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K80>0,K80,IF(L18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L80>0,L80,IF(M18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M80>0,M80,IF(N18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N80>0,N80,IF(O18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O80>0,O80,IF(P18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P80>0,P80,IF(Q18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q80>0,Q80,IF(R18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R80>0,R80,IF(S18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S80>0,S80,IF(T18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T80>0,T80,IF(U18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U80>0,U80,IF(V18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V80>0,V80,IF(W18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W80>0,W80,IF(X18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X80>0,X80,IF(Y18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y80>0,Y80,IF(Z18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z80>0,Z80,IF(AA18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA80>0,AA80,IF(AB18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB80>0,AB80,IF(AC18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C80,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K81>0,K81,IF(L19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L81>0,L81,IF(M19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M81>0,M81,IF(N19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N81>0,N81,IF(O19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O81>0,O81,IF(P19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P81>0,P81,IF(Q19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q81>0,Q81,IF(R19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R81>0,R81,IF(S19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S81>0,S81,IF(T19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T81>0,T81,IF(U19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U81>0,U81,IF(V19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V81>0,V81,IF(W19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W81>0,W81,IF(X19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X81>0,X81,IF(Y19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y81>0,Y81,IF(Z19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z81>0,Z81,IF(AA19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA81>0,AA81,IF(AB19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB81>0,AB81,IF(AC19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C81,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K82>0,K82,IF(L20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L82>0,L82,IF(M20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M82>0,M82,IF(N20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N82>0,N82,IF(O20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O82>0,O82,IF(P20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P82>0,P82,IF(Q20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q82>0,Q82,IF(R20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R82>0,R82,IF(S20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S82>0,S82,IF(T20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T82>0,T82,IF(U20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U82>0,U82,IF(V20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V82>0,V82,IF(W20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W82>0,W82,IF(X20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X82>0,X82,IF(Y20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y82>0,Y82,IF(Z20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z82>0,Z82,IF(AA20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA82>0,AA82,IF(AB20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB82>0,AB82,IF(AC20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C82,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K83>0,K83,IF(L21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L83>0,L83,IF(M21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M83>0,M83,IF(N21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N83>0,N83,IF(O21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O83>0,O83,IF(P21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P83>0,P83,IF(Q21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q83>0,Q83,IF(R21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R83>0,R83,IF(S21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S83>0,S83,IF(T21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T83>0,T83,IF(U21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U83>0,U83,IF(V21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V83>0,V83,IF(W21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W83>0,W83,IF(X21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X83>0,X83,IF(Y21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y83>0,Y83,IF(Z21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z83>0,Z83,IF(AA21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA83>0,AA83,IF(AB21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB83>0,AB83,IF(AC21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C83,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D77","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K84>0,K84,IF(L22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L84>0,L84,IF(M22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M84>0,M84,IF(N22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N84>0,N84,IF(O22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O84>0,O84,IF(P22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P84>0,P84,IF(Q22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q84>0,Q84,IF(R22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R84>0,R84,IF(S22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S84>0,S84,IF(T22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T84>0,T84,IF(U22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U84>0,U84,IF(V22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V84>0,V84,IF(W22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W84>0,W84,IF(X22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X84>0,X84,IF(Y22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y84>0,Y84,IF(Z22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z84>0,Z84,IF(AA22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA84>0,AA84,IF(AB22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB84>0,AB84,IF(AC22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C84,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C87","v":"Year of original Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F87,Allocations!$C$21:$C$28,0),MATCH(C87,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D87=0,0,IF(L$6>=$G87,IF(L97=0,$G87,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D87","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C97","v":"Year of replacement Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F97,Allocations!$C$21:$C$28,0),MATCH(C97,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K97>0,K97,IF(L15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L97>0,L97,IF(M15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M97>0,M97,IF(N15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N97>0,N97,IF(O15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O97>0,O97,IF(P15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P97>0,P97,IF(Q15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q97>0,Q97,IF(R15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R97>0,R97,IF(S15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S97>0,S97,IF(T15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T97>0,T97,IF(U15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U97>0,U97,IF(V15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V97>0,V97,IF(W15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W97>0,W97,IF(X15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X97>0,X97,IF(Y15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y97>0,Y97,IF(Z15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z97>0,Z97,IF(AA15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA97>0,AA97,IF(AB15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB97>0,AB97,IF(AC15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C97,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K98>0,K98,IF(L16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L98>0,L98,IF(M16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M98>0,M98,IF(N16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N98>0,N98,IF(O16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O98>0,O98,IF(P16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P98>0,P98,IF(Q16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q98>0,Q98,IF(R16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R98>0,R98,IF(S16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S98>0,S98,IF(T16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T98>0,T98,IF(U16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U98>0,U98,IF(V16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V98>0,V98,IF(W16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W98>0,W98,IF(X16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X98>0,X98,IF(Y16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y98>0,Y98,IF(Z16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z98>0,Z98,IF(AA16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA98>0,AA98,IF(AB16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB98>0,AB98,IF(AC16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C98,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K99>0,K99,IF(L17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L99>0,L99,IF(M17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M99>0,M99,IF(N17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N99>0,N99,IF(O17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O99>0,O99,IF(P17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P99>0,P99,IF(Q17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q99>0,Q99,IF(R17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R99>0,R99,IF(S17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S99>0,S99,IF(T17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T99>0,T99,IF(U17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U99>0,U99,IF(V17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V99>0,V99,IF(W17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W99>0,W99,IF(X17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X99>0,X99,IF(Y17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y99>0,Y99,IF(Z17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z99>0,Z99,IF(AA17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA99>0,AA99,IF(AB17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB99>0,AB99,IF(AC17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C99,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K100>0,K100,IF(L18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L100>0,L100,IF(M18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M100>0,M100,IF(N18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N100>0,N100,IF(O18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O100>0,O100,IF(P18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P100>0,P100,IF(Q18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q100>0,Q100,IF(R18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R100>0,R100,IF(S18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S100>0,S100,IF(T18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T100>0,T100,IF(U18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U100>0,U100,IF(V18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V100>0,V100,IF(W18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W100>0,W100,IF(X18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X100>0,X100,IF(Y18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y100>0,Y100,IF(Z18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z100>0,Z100,IF(AA18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA100>0,AA100,IF(AB18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB100>0,AB100,IF(AC18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C100,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K101>0,K101,IF(L19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L101>0,L101,IF(M19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M101>0,M101,IF(N19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N101>0,N101,IF(O19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O101>0,O101,IF(P19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P101>0,P101,IF(Q19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q101>0,Q101,IF(R19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R101>0,R101,IF(S19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S101>0,S101,IF(T19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T101>0,T101,IF(U19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U101>0,U101,IF(V19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V101>0,V101,IF(W19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W101>0,W101,IF(X19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X101>0,X101,IF(Y19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y101>0,Y101,IF(Z19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z101>0,Z101,IF(AA19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA101>0,AA101,IF(AB19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB101>0,AB101,IF(AC19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K102>0,K102,IF(L20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L102>0,L102,IF(M20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M102>0,M102,IF(N20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N102>0,N102,IF(O20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O102>0,O102,IF(P20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P102>0,P102,IF(Q20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q102>0,Q102,IF(R20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R102>0,R102,IF(S20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S102>0,S102,IF(T20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T102>0,T102,IF(U20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U102>0,U102,IF(V20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V102>0,V102,IF(W20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W102>0,W102,IF(X20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X102>0,X102,IF(Y20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y102>0,Y102,IF(Z20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z102>0,Z102,IF(AA20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA102>0,AA102,IF(AB20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB102>0,AB102,IF(AC20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C102,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K103>0,K103,IF(L21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L103>0,L103,IF(M21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M103>0,M103,IF(N21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N103>0,N103,IF(O21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O103>0,O103,IF(P21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P103>0,P103,IF(Q21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q103>0,Q103,IF(R21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R103>0,R103,IF(S21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S103>0,S103,IF(T21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T103>0,T103,IF(U21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U103>0,U103,IF(V21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V103>0,V103,IF(W21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W103>0,W103,IF(X21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X103>0,X103,IF(Y21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y103>0,Y103,IF(Z21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z103>0,Z103,IF(AA21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA103>0,AA103,IF(AB21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB103>0,AB103,IF(AC21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D97","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K104>0,K104,IF(L22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L104>0,L104,IF(M22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M104>0,M104,IF(N22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N104>0,N104,IF(O22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O104>0,O104,IF(P22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P104>0,P104,IF(Q22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q104>0,Q104,IF(R22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R104>0,R104,IF(S22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S104>0,S104,IF(T22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T104>0,T104,IF(U22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U104>0,U104,IF(V22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V104>0,V104,IF(W22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W104>0,W104,IF(X22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X104>0,X104,IF(Y22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y104>0,Y104,IF(Z22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z104>0,Z104,IF(AA22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA104>0,AA104,IF(AB22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB104>0,AB104,IF(AC22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C104,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C107","v":"Year of original H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F107,Allocations!$C$21:$C$28,0),MATCH(C107,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D107=0,0,IF(L$6>=$G107,IF(L117=0,$G107,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D107","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C117","v":"Year of replacement H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F117,Allocations!$C$21:$C$28,0),MATCH(C117,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K117>0,K117,IF(L15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L117>0,L117,IF(M15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M117>0,M117,IF(N15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N117>0,N117,IF(O15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O117>0,O117,IF(P15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P117>0,P117,IF(Q15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q117>0,Q117,IF(R15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R117>0,R117,IF(S15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S117>0,S117,IF(T15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T117>0,T117,IF(U15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U117>0,U117,IF(V15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V117>0,V117,IF(W15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W117>0,W117,IF(X15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X117>0,X117,IF(Y15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y117>0,Y117,IF(Z15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z117>0,Z117,IF(AA15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA117>0,AA117,IF(AB15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB117>0,AB117,IF(AC15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C117,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K118>0,K118,IF(L16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L118>0,L118,IF(M16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M118>0,M118,IF(N16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N118>0,N118,IF(O16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O118>0,O118,IF(P16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P118>0,P118,IF(Q16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q118>0,Q118,IF(R16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R118>0,R118,IF(S16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S118>0,S118,IF(T16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T118>0,T118,IF(U16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U118>0,U118,IF(V16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V118>0,V118,IF(W16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W118>0,W118,IF(X16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X118>0,X118,IF(Y16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y118>0,Y118,IF(Z16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z118>0,Z118,IF(AA16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA118>0,AA118,IF(AB16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB118>0,AB118,IF(AC16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C118,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K119>0,K119,IF(L17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L119>0,L119,IF(M17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M119>0,M119,IF(N17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N119>0,N119,IF(O17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O119>0,O119,IF(P17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P119>0,P119,IF(Q17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q119>0,Q119,IF(R17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R119>0,R119,IF(S17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S119>0,S119,IF(T17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T119>0,T119,IF(U17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U119>0,U119,IF(V17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V119>0,V119,IF(W17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W119>0,W119,IF(X17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X119>0,X119,IF(Y17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y119>0,Y119,IF(Z17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z119>0,Z119,IF(AA17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA119>0,AA119,IF(AB17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB119>0,AB119,IF(AC17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C119,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K120>0,K120,IF(L18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L120>0,L120,IF(M18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M120>0,M120,IF(N18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N120>0,N120,IF(O18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O120>0,O120,IF(P18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P120>0,P120,IF(Q18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q120>0,Q120,IF(R18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R120>0,R120,IF(S18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S120>0,S120,IF(T18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T120>0,T120,IF(U18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U120>0,U120,IF(V18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V120>0,V120,IF(W18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W120>0,W120,IF(X18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X120>0,X120,IF(Y18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y120>0,Y120,IF(Z18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z120>0,Z120,IF(AA18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA120>0,AA120,IF(AB18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB120>0,AB120,IF(AC18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C120,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K121>0,K121,IF(L19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L121>0,L121,IF(M19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M121>0,M121,IF(N19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N121>0,N121,IF(O19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O121>0,O121,IF(P19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P121>0,P121,IF(Q19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q121>0,Q121,IF(R19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R121>0,R121,IF(S19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S121>0,S121,IF(T19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T121>0,T121,IF(U19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U121>0,U121,IF(V19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V121>0,V121,IF(W19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W121>0,W121,IF(X19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X121>0,X121,IF(Y19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y121>0,Y121,IF(Z19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z121>0,Z121,IF(AA19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA121>0,AA121,IF(AB19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB121>0,AB121,IF(AC19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C121,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K122>0,K122,IF(L20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L122>0,L122,IF(M20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M122>0,M122,IF(N20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N122>0,N122,IF(O20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O122>0,O122,IF(P20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P122>0,P122,IF(Q20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q122>0,Q122,IF(R20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R122>0,R122,IF(S20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S122>0,S122,IF(T20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T122>0,T122,IF(U20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U122>0,U122,IF(V20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V122>0,V122,IF(W20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W122>0,W122,IF(X20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X122>0,X122,IF(Y20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y122>0,Y122,IF(Z20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z122>0,Z122,IF(AA20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA122>0,AA122,IF(AB20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB122>0,AB122,IF(AC20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C122,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K123>0,K123,IF(L21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L123>0,L123,IF(M21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M123>0,M123,IF(N21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N123>0,N123,IF(O21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O123>0,O123,IF(P21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P123>0,P123,IF(Q21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q123>0,Q123,IF(R21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R123>0,R123,IF(S21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S123>0,S123,IF(T21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T123>0,T123,IF(U21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U123>0,U123,IF(V21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V123>0,V123,IF(W21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W123>0,W123,IF(X21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X123>0,X123,IF(Y21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y123>0,Y123,IF(Z21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z123>0,Z123,IF(AA21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA123>0,AA123,IF(AB21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB123>0,AB123,IF(AC21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D117","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K124>0,K124,IF(L22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L124>0,L124,IF(M22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M124>0,M124,IF(N22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N124>0,N124,IF(O22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O124>0,O124,IF(P22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P124>0,P124,IF(Q22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q124>0,Q124,IF(R22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R124>0,R124,IF(S22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S124>0,S124,IF(T22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T124>0,T124,IF(U22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U124>0,U124,IF(V22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V124>0,V124,IF(W22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W124>0,W124,IF(X22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X124>0,X124,IF(Y22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y124>0,Y124,IF(Z22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z124>0,Z124,IF(AA22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA124>0,AA124,IF(AB22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB124>0,AB124,IF(AC22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C124,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C127","v":"Year of original H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F127,Allocations!$C$21:$C$28,0),MATCH(C127,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D127=0,0,IF(L$6>=$G127,IF(L137=0,$G127,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D127","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C137","v":"Year of replacement H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F137,Allocations!$C$21:$C$28,0),MATCH(C137,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K137>0,K137,IF(L15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L137>0,L137,IF(M15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M137>0,M137,IF(N15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N137>0,N137,IF(O15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O137>0,O137,IF(P15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P137>0,P137,IF(Q15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q137>0,Q137,IF(R15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R137>0,R137,IF(S15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S137>0,S137,IF(T15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T137>0,T137,IF(U15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U137>0,U137,IF(V15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V137>0,V137,IF(W15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W137>0,W137,IF(X15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X137>0,X137,IF(Y15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y137>0,Y137,IF(Z15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z137>0,Z137,IF(AA15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA137>0,AA137,IF(AB15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB137>0,AB137,IF(AC15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C137,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G137","v":2023},null,{"$f":"AE137&AF137&AH137","v":"Diesel2023"}]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K138>0,K138,IF(L16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L138>0,L138,IF(M16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M138>0,M138,IF(N16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N138>0,N138,IF(O16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O138>0,O138,IF(P16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P138>0,P138,IF(Q16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q138>0,Q138,IF(R16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R138>0,R138,IF(S16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S138>0,S138,IF(T16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T138>0,T138,IF(U16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U138>0,U138,IF(V16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V138>0,V138,IF(W16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W138>0,W138,IF(X16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X138>0,X138,IF(Y16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y138>0,Y138,IF(Z16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z138>0,Z138,IF(AA16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA138>0,AA138,IF(AB16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB138>0,AB138,IF(AC16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K139>0,K139,IF(L17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L139>0,L139,IF(M17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M139>0,M139,IF(N17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N139>0,N139,IF(O17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O139>0,O139,IF(P17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P139>0,P139,IF(Q17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q139>0,Q139,IF(R17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R139>0,R139,IF(S17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S139>0,S139,IF(T17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T139>0,T139,IF(U17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U139>0,U139,IF(V17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V139>0,V139,IF(W17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W139>0,W139,IF(X17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X139>0,X139,IF(Y17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y139>0,Y139,IF(Z17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z139>0,Z139,IF(AA17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA139>0,AA139,IF(AB17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB139>0,AB139,IF(AC17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C139,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K140>0,K140,IF(L18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L140>0,L140,IF(M18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M140>0,M140,IF(N18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N140>0,N140,IF(O18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O140>0,O140,IF(P18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P140>0,P140,IF(Q18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q140>0,Q140,IF(R18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R140>0,R140,IF(S18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S140>0,S140,IF(T18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T140>0,T140,IF(U18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U140>0,U140,IF(V18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V140>0,V140,IF(W18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W140>0,W140,IF(X18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X140>0,X140,IF(Y18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y140>0,Y140,IF(Z18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z140>0,Z140,IF(AA18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA140>0,AA140,IF(AB18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB140>0,AB140,IF(AC18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K141>0,K141,IF(L19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L141>0,L141,IF(M19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M141>0,M141,IF(N19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N141>0,N141,IF(O19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O141>0,O141,IF(P19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P141>0,P141,IF(Q19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q141>0,Q141,IF(R19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R141>0,R141,IF(S19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S141>0,S141,IF(T19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T141>0,T141,IF(U19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U141>0,U141,IF(V19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V141>0,V141,IF(W19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W141>0,W141,IF(X19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X141>0,X141,IF(Y19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y141>0,Y141,IF(Z19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z141>0,Z141,IF(AA19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA141>0,AA141,IF(AB19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB141>0,AB141,IF(AC19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C141,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K142>0,K142,IF(L20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L142>0,L142,IF(M20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M142>0,M142,IF(N20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N142>0,N142,IF(O20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O142>0,O142,IF(P20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P142>0,P142,IF(Q20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q142>0,Q142,IF(R20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R142>0,R142,IF(S20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S142>0,S142,IF(T20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T142>0,T142,IF(U20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U142>0,U142,IF(V20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V142>0,V142,IF(W20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W142>0,W142,IF(X20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X142>0,X142,IF(Y20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y142>0,Y142,IF(Z20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z142>0,Z142,IF(AA20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA142>0,AA142,IF(AB20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB142>0,AB142,IF(AC20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C142,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K143>0,K143,IF(L21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L143>0,L143,IF(M21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M143>0,M143,IF(N21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N143>0,N143,IF(O21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O143>0,O143,IF(P21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P143>0,P143,IF(Q21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q143>0,Q143,IF(R21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R143>0,R143,IF(S21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S143>0,S143,IF(T21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T143>0,T143,IF(U21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U143>0,U143,IF(V21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V143>0,V143,IF(W21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W143>0,W143,IF(X21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X143>0,X143,IF(Y21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y143>0,Y143,IF(Z21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z143>0,Z143,IF(AA21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA143>0,AA143,IF(AB21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB143>0,AB143,IF(AC21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C143,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D137","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K144>0,K144,IF(L22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L144>0,L144,IF(M22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M144>0,M144,IF(N22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N144>0,N144,IF(O22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O144>0,O144,IF(P22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P144>0,P144,IF(Q22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q144>0,Q144,IF(R22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R144>0,R144,IF(S22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S144>0,S144,IF(T22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T144>0,T144,IF(U22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U144>0,U144,IF(V22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V144>0,V144,IF(W22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W144>0,W144,IF(X22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X144>0,X144,IF(Y22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y144>0,Y144,IF(Z22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z144>0,Z144,IF(AA22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA144>0,AA144,IF(AB22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB144>0,AB144,IF(AC22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C144,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C147","v":"Year of original H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F147,Allocations!$C$21:$C$28,0),MATCH(C147,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D147=0,0,IF(L$6>=$G147,IF(L157=0,$G147,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D147","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C157","v":"Year of replacement H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F157,Allocations!$C$21:$C$28,0),MATCH(C157,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K157>0,K157,IF(L15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L157>0,L157,IF(M15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M157>0,M157,IF(N15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N157>0,N157,IF(O15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O157>0,O157,IF(P15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P157>0,P157,IF(Q15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q157>0,Q157,IF(R15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R157>0,R157,IF(S15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S157>0,S157,IF(T15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T157>0,T157,IF(U15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U157>0,U157,IF(V15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V157>0,V157,IF(W15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W157>0,W157,IF(X15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X157>0,X157,IF(Y15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y157>0,Y157,IF(Z15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z157>0,Z157,IF(AA15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA157>0,AA157,IF(AB15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB157>0,AB157,IF(AC15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K158>0,K158,IF(L16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L158>0,L158,IF(M16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M158>0,M158,IF(N16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N158>0,N158,IF(O16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O158>0,O158,IF(P16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P158>0,P158,IF(Q16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q158>0,Q158,IF(R16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R158>0,R158,IF(S16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S158>0,S158,IF(T16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T158>0,T158,IF(U16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U158>0,U158,IF(V16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V158>0,V158,IF(W16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W158>0,W158,IF(X16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X158>0,X158,IF(Y16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y158>0,Y158,IF(Z16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z158>0,Z158,IF(AA16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA158>0,AA158,IF(AB16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB158>0,AB158,IF(AC16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C158,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K159>0,K159,IF(L17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L159>0,L159,IF(M17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M159>0,M159,IF(N17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N159>0,N159,IF(O17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O159>0,O159,IF(P17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P159>0,P159,IF(Q17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q159>0,Q159,IF(R17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R159>0,R159,IF(S17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S159>0,S159,IF(T17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T159>0,T159,IF(U17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U159>0,U159,IF(V17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V159>0,V159,IF(W17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W159>0,W159,IF(X17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X159>0,X159,IF(Y17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y159>0,Y159,IF(Z17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z159>0,Z159,IF(AA17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA159>0,AA159,IF(AB17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB159>0,AB159,IF(AC17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K160>0,K160,IF(L18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L160>0,L160,IF(M18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M160>0,M160,IF(N18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N160>0,N160,IF(O18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O160>0,O160,IF(P18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P160>0,P160,IF(Q18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q160>0,Q160,IF(R18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R160>0,R160,IF(S18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S160>0,S160,IF(T18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T160>0,T160,IF(U18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U160>0,U160,IF(V18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V160>0,V160,IF(W18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W160>0,W160,IF(X18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X160>0,X160,IF(Y18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y160>0,Y160,IF(Z18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z160>0,Z160,IF(AA18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA160>0,AA160,IF(AB18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB160>0,AB160,IF(AC18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C160,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K161>0,K161,IF(L19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L161>0,L161,IF(M19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M161>0,M161,IF(N19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N161>0,N161,IF(O19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O161>0,O161,IF(P19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P161>0,P161,IF(Q19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q161>0,Q161,IF(R19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R161>0,R161,IF(S19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S161>0,S161,IF(T19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T161>0,T161,IF(U19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U161>0,U161,IF(V19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V161>0,V161,IF(W19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W161>0,W161,IF(X19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X161>0,X161,IF(Y19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y161>0,Y161,IF(Z19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z161>0,Z161,IF(AA19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA161>0,AA161,IF(AB19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB161>0,AB161,IF(AC19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C161,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K162>0,K162,IF(L20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L162>0,L162,IF(M20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M162>0,M162,IF(N20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N162>0,N162,IF(O20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O162>0,O162,IF(P20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P162>0,P162,IF(Q20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q162>0,Q162,IF(R20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R162>0,R162,IF(S20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S162>0,S162,IF(T20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T162>0,T162,IF(U20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U162>0,U162,IF(V20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V162>0,V162,IF(W20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W162>0,W162,IF(X20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X162>0,X162,IF(Y20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y162>0,Y162,IF(Z20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z162>0,Z162,IF(AA20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA162>0,AA162,IF(AB20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB162>0,AB162,IF(AC20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C162,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K163>0,K163,IF(L21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L163>0,L163,IF(M21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M163>0,M163,IF(N21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N163>0,N163,IF(O21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O163>0,O163,IF(P21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P163>0,P163,IF(Q21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q163>0,Q163,IF(R21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R163>0,R163,IF(S21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S163>0,S163,IF(T21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T163>0,T163,IF(U21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U163>0,U163,IF(V21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V163>0,V163,IF(W21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W163>0,W163,IF(X21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X163>0,X163,IF(Y21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y163>0,Y163,IF(Z21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z163>0,Z163,IF(AA21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA163>0,AA163,IF(AB21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB163>0,AB163,IF(AC21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D157","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K164>0,K164,IF(L22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L164>0,L164,IF(M22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M164>0,M164,IF(N22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N164>0,N164,IF(O22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O164>0,O164,IF(P22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P164>0,P164,IF(Q22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q164>0,Q164,IF(R22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R164>0,R164,IF(S22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S164>0,S164,IF(T22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T164>0,T164,IF(U22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U164>0,U164,IF(V22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V164>0,V164,IF(W22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W164>0,W164,IF(X22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X164>0,X164,IF(Y22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y164>0,Y164,IF(Z22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z164>0,Z164,IF(AA22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA164>0,AA164,IF(AB22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB164>0,AB164,IF(AC22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C164,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C167","v":"Year of original Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F167,Allocations!$C$21:$C$28,0),MATCH(C167,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D167=0,0,IF(L$6>=$G167,IF(L177=0,$G167,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D167","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C177","v":"Year of replacement Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F177,Allocations!$C$21:$C$28,0),MATCH(C177,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K177>0,K177,IF(L15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L177>0,L177,IF(M15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M177>0,M177,IF(N15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N177>0,N177,IF(O15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O177>0,O177,IF(P15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P177>0,P177,IF(Q15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q177>0,Q177,IF(R15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R177>0,R177,IF(S15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S177>0,S177,IF(T15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T177>0,T177,IF(U15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U177>0,U177,IF(V15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V177>0,V177,IF(W15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W177>0,W177,IF(X15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X177>0,X177,IF(Y15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y177>0,Y177,IF(Z15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z177>0,Z177,IF(AA15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA177>0,AA177,IF(AB15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB177>0,AB177,IF(AC15>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C177,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K178>0,K178,IF(L16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L178>0,L178,IF(M16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M178>0,M178,IF(N16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N178>0,N178,IF(O16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O178>0,O178,IF(P16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P178>0,P178,IF(Q16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q178>0,Q178,IF(R16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R178>0,R178,IF(S16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S178>0,S178,IF(T16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T178>0,T178,IF(U16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U178>0,U178,IF(V16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V178>0,V178,IF(W16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W178>0,W178,IF(X16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X178>0,X178,IF(Y16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y178>0,Y178,IF(Z16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z178>0,Z178,IF(AA16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA178>0,AA178,IF(AB16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB178>0,AB178,IF(AC16>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C178,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K179>0,K179,IF(L17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L179>0,L179,IF(M17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M179>0,M179,IF(N17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N179>0,N179,IF(O17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O179>0,O179,IF(P17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P179>0,P179,IF(Q17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q179>0,Q179,IF(R17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R179>0,R179,IF(S17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S179>0,S179,IF(T17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T179>0,T179,IF(U17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U179>0,U179,IF(V17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V179>0,V179,IF(W17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W179>0,W179,IF(X17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X179>0,X179,IF(Y17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y179>0,Y179,IF(Z17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z179>0,Z179,IF(AA17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA179>0,AA179,IF(AB17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB179>0,AB179,IF(AC17>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C179,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K180>0,K180,IF(L18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L180>0,L180,IF(M18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M180>0,M180,IF(N18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N180>0,N180,IF(O18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O180>0,O180,IF(P18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P180>0,P180,IF(Q18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q180>0,Q180,IF(R18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R180>0,R180,IF(S18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S180>0,S180,IF(T18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T180>0,T180,IF(U18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U180>0,U180,IF(V18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V180>0,V180,IF(W18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W180>0,W180,IF(X18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X180>0,X180,IF(Y18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y180>0,Y180,IF(Z18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z180>0,Z180,IF(AA18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA180>0,AA180,IF(AB18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB180>0,AB180,IF(AC18>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K181>0,K181,IF(L19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L181>0,L181,IF(M19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M181>0,M181,IF(N19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N181>0,N181,IF(O19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O181>0,O181,IF(P19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P181>0,P181,IF(Q19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q181>0,Q181,IF(R19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R181>0,R181,IF(S19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S181>0,S181,IF(T19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T181>0,T181,IF(U19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U181>0,U181,IF(V19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V181>0,V181,IF(W19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W181>0,W181,IF(X19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X181>0,X181,IF(Y19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y181>0,Y181,IF(Z19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z181>0,Z181,IF(AA19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA181>0,AA181,IF(AB19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB181>0,AB181,IF(AC19>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C181,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K182>0,K182,IF(L20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L182>0,L182,IF(M20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M182>0,M182,IF(N20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N182>0,N182,IF(O20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O182>0,O182,IF(P20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P182>0,P182,IF(Q20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q182>0,Q182,IF(R20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R182>0,R182,IF(S20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S182>0,S182,IF(T20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T182>0,T182,IF(U20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U182>0,U182,IF(V20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V182>0,V182,IF(W20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W182>0,W182,IF(X20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X182>0,X182,IF(Y20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y182>0,Y182,IF(Z20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z182>0,Z182,IF(AA20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA182>0,AA182,IF(AB20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB182>0,AB182,IF(AC20>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K183>0,K183,IF(L21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L183>0,L183,IF(M21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M183>0,M183,IF(N21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N183>0,N183,IF(O21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O183>0,O183,IF(P21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P183>0,P183,IF(Q21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q183>0,Q183,IF(R21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R183>0,R183,IF(S21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S183>0,S183,IF(T21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T183>0,T183,IF(U21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U183>0,U183,IF(V21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V183>0,V183,IF(W21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W183>0,W183,IF(X21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X183>0,X183,IF(Y21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y183>0,Y183,IF(Z21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z183>0,Z183,IF(AA21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA183>0,AA183,IF(AB21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB183>0,AB183,IF(AC21>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C183,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D177","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K184>0,K184,IF(L22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L184>0,L184,IF(M22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M184>0,M184,IF(N22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N184>0,N184,IF(O22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O184>0,O184,IF(P22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P184>0,P184,IF(Q22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q184>0,Q184,IF(R22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R184>0,R184,IF(S22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S184>0,S184,IF(T22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T184>0,T184,IF(U22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U184>0,U184,IF(V22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V184>0,V184,IF(W22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W184>0,W184,IF(X22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X184>0,X184,IF(Y22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y184>0,Y184,IF(Z22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z184>0,Z184,IF(AA22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA184>0,AA184,IF(AB22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB184>0,AB184,IF(AC22>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of original \"&C187","v":"Year of original Catenary Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F187,Allocations!$C$21:$C$28,0),MATCH(C187,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF($D187=0,0,IF(L$6>=$G187,IF(L197=0,$G187,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D187","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"\"Year of replacement \"&C197","v":"Year of replacement Catenary Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F197,Allocations!$C$21:$C$28,0),MATCH(C197,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,null,null,null,0,{"$f":"IF(K197>0,K197,IF(L37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L197>0,L197,IF(M37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M197>0,M197,IF(N37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N197>0,N197,IF(O37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O197>0,O197,IF(P37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P197>0,P197,IF(Q37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q197>0,Q197,IF(R37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R197>0,R197,IF(S37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S197>0,S197,IF(T37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T197>0,T197,IF(U37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U197>0,U197,IF(V37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V197>0,V197,IF(W37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W197>0,W197,IF(X37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X197>0,X197,IF(Y37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y197>0,Y197,IF(Z37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z197>0,Z197,IF(AA37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA197>0,AA197,IF(AB37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB197>0,AB197,IF(AC37>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C197,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2024,null,null,null,0,{"$f":"IF(K198>0,K198,IF(L38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L198>0,L198,IF(M38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M198>0,M198,IF(N38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N198>0,N198,IF(O38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O198>0,O198,IF(P38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P198>0,P198,IF(Q38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q198>0,Q198,IF(R38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R198>0,R198,IF(S38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S198>0,S198,IF(T38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T198>0,T198,IF(U38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U198>0,U198,IF(V38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V198>0,V198,IF(W38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W198>0,W198,IF(X38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X198>0,X198,IF(Y38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y198>0,Y198,IF(Z38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z198>0,Z198,IF(AA38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA198>0,AA198,IF(AB38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB198>0,AB198,IF(AC38>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C198,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2025,null,null,null,0,{"$f":"IF(K199>0,K199,IF(L39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L199>0,L199,IF(M39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M199>0,M199,IF(N39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N199>0,N199,IF(O39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O199>0,O199,IF(P39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P199>0,P199,IF(Q39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q199>0,Q199,IF(R39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R199>0,R199,IF(S39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S199>0,S199,IF(T39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T199>0,T199,IF(U39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U199>0,U199,IF(V39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V199>0,V199,IF(W39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W199>0,W199,IF(X39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X199>0,X199,IF(Y39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y199>0,Y199,IF(Z39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z199>0,Z199,IF(AA39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA199>0,AA199,IF(AB39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB199>0,AB199,IF(AC39>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2026,null,null,null,0,{"$f":"IF(K200>0,K200,IF(L40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L200>0,L200,IF(M40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M200>0,M200,IF(N40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N200>0,N200,IF(O40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O200>0,O200,IF(P40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P200>0,P200,IF(Q40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q200>0,Q200,IF(R40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R200>0,R200,IF(S40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S200>0,S200,IF(T40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T200>0,T200,IF(U40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U200>0,U200,IF(V40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V200>0,V200,IF(W40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W200>0,W200,IF(X40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X200>0,X200,IF(Y40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y200>0,Y200,IF(Z40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z200>0,Z200,IF(AA40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA200>0,AA200,IF(AB40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB200>0,AB200,IF(AC40>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2027,null,null,null,0,{"$f":"IF(K201>0,K201,IF(L41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L201>0,L201,IF(M41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M201>0,M201,IF(N41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N201>0,N201,IF(O41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O201>0,O201,IF(P41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P201>0,P201,IF(Q41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q201>0,Q201,IF(R41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R201>0,R201,IF(S41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S201>0,S201,IF(T41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T201>0,T201,IF(U41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U201>0,U201,IF(V41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V201>0,V201,IF(W41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W201>0,W201,IF(X41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X201>0,X201,IF(Y41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y201>0,Y201,IF(Z41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z201>0,Z201,IF(AA41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA201>0,AA201,IF(AB41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB201>0,AB201,IF(AC41>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C201,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G201","v":2027},null,{"$f":"AE201&AF201&AH201","v":"Diesel2027"}]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2028,null,null,null,0,{"$f":"IF(K202>0,K202,IF(L42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L202>0,L202,IF(M42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M202>0,M202,IF(N42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N202>0,N202,IF(O42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O202>0,O202,IF(P42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P202>0,P202,IF(Q42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q202>0,Q202,IF(R42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R202>0,R202,IF(S42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S202>0,S202,IF(T42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T202>0,T202,IF(U42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U202>0,U202,IF(V42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V202>0,V202,IF(W42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W202>0,W202,IF(X42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X202>0,X202,IF(Y42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y202>0,Y202,IF(Z42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z202>0,Z202,IF(AA42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA202>0,AA202,IF(AB42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB202>0,AB202,IF(AC42>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C202,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2029,null,null,null,0,{"$f":"IF(K203>0,K203,IF(L43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L203>0,L203,IF(M43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M203>0,M203,IF(N43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N203>0,N203,IF(O43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O203>0,O203,IF(P43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P203>0,P203,IF(Q43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q203>0,Q203,IF(R43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R203>0,R203,IF(S43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S203>0,S203,IF(T43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T203>0,T203,IF(U43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U203>0,U203,IF(V43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V203>0,V203,IF(W43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W203>0,W203,IF(X43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X203>0,X203,IF(Y43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y203>0,Y203,IF(Z43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z203>0,Z203,IF(AA43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA203>0,AA203,IF(AB43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB203>0,AB203,IF(AC43>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D197","v":0},null,{"$f":"C8","v":"Diesel"},2030,null,null,null,0,{"$f":"IF(K204>0,K204,IF(L44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L204>0,L204,IF(M44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M204>0,M204,IF(N44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N204>0,N204,IF(O44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O204>0,O204,IF(P44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P204>0,P204,IF(Q44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q204>0,Q204,IF(R44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R204>0,R204,IF(S44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S204>0,S204,IF(T44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T204>0,T204,IF(U44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U204>0,U204,IF(V44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V204>0,V204,IF(W44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W204>0,W204,IF(X44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X204>0,X204,IF(Y44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y204>0,Y204,IF(Z44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z204>0,Z204,IF(AA44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA204>0,AA204,IF(AB44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB204>0,AB204,IF(AC44>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$12","v":"Required Capacity Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F207,Allocations!$C$21:$C$28,0),MATCH(C207,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G207,L$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(M$6>=$G207,M$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(N$6>=$G207,N$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(O$6>=$G207,O$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(P$6>=$G207,P$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(Q$6>=$G207,Q$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(R$6>=$G207,R$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(S$6>=$G207,S$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(T$6>=$G207,T$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(U$6>=$G207,U$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(V$6>=$G207,V$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(W$6>=$G207,W$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(X$6>=$G207,X$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(Y$6>=$G207,Y$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(Z$6>=$G207,Z$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(AA$6>=$G207,AA$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(AB$6>=$G207,AB$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},{"$f":"IF(AC$6>=$G207,AC$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G207,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D207,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G208,L$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(M$6>=$G208,M$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(N$6>=$G208,N$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(O$6>=$G208,O$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(P$6>=$G208,P$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(Q$6>=$G208,Q$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(R$6>=$G208,R$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(S$6>=$G208,S$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(T$6>=$G208,T$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(U$6>=$G208,U$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(V$6>=$G208,V$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(W$6>=$G208,W$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(X$6>=$G208,X$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(Y$6>=$G208,Y$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(Z$6>=$G208,Z$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(AA$6>=$G208,AA$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(AB$6>=$G208,AB$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},{"$f":"IF(AC$6>=$G208,AC$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G208,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D208,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G209,L$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(M$6>=$G209,M$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(N$6>=$G209,N$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(O$6>=$G209,O$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(P$6>=$G209,P$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(Q$6>=$G209,Q$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(R$6>=$G209,R$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(S$6>=$G209,S$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(T$6>=$G209,T$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(U$6>=$G209,U$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(V$6>=$G209,V$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(W$6>=$G209,W$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(X$6>=$G209,X$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(Y$6>=$G209,Y$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(Z$6>=$G209,Z$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(AA$6>=$G209,AA$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(AB$6>=$G209,AB$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},{"$f":"IF(AC$6>=$G209,AC$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G209,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D209,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G210,L$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(M$6>=$G210,M$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(N$6>=$G210,N$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(O$6>=$G210,O$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(P$6>=$G210,P$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(Q$6>=$G210,Q$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(R$6>=$G210,R$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(S$6>=$G210,S$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(T$6>=$G210,T$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(U$6>=$G210,U$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(V$6>=$G210,V$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(W$6>=$G210,W$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(X$6>=$G210,X$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(Y$6>=$G210,Y$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(Z$6>=$G210,Z$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(AA$6>=$G210,AA$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(AB$6>=$G210,AB$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},{"$f":"IF(AC$6>=$G210,AC$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G210,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D210,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G211,L$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(M$6>=$G211,M$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(N$6>=$G211,N$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(O$6>=$G211,O$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(P$6>=$G211,P$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(Q$6>=$G211,Q$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(R$6>=$G211,R$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(S$6>=$G211,S$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(T$6>=$G211,T$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(U$6>=$G211,U$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(V$6>=$G211,V$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(W$6>=$G211,W$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(X$6>=$G211,X$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(Y$6>=$G211,Y$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(Z$6>=$G211,Z$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(AA$6>=$G211,AA$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(AB$6>=$G211,AB$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},{"$f":"IF(AC$6>=$G211,AC$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D211,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G212,L$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(M$6>=$G212,M$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(N$6>=$G212,N$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(O$6>=$G212,O$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(P$6>=$G212,P$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(Q$6>=$G212,Q$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(R$6>=$G212,R$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(S$6>=$G212,S$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(T$6>=$G212,T$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(U$6>=$G212,U$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(V$6>=$G212,V$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(W$6>=$G212,W$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(X$6>=$G212,X$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(Y$6>=$G212,Y$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(Z$6>=$G212,Z$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(AA$6>=$G212,AA$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(AB$6>=$G212,AB$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},{"$f":"IF(AC$6>=$G212,AC$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G212,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D212,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G213,L$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(M$6>=$G213,M$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(N$6>=$G213,N$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(O$6>=$G213,O$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(P$6>=$G213,P$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(Q$6>=$G213,Q$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(R$6>=$G213,R$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(S$6>=$G213,S$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(T$6>=$G213,T$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(U$6>=$G213,U$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(V$6>=$G213,V$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(W$6>=$G213,W$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(X$6>=$G213,X$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(Y$6>=$G213,Y$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(Z$6>=$G213,Z$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(AA$6>=$G213,AA$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(AB$6>=$G213,AB$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},{"$f":"IF(AC$6>=$G213,AC$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G213,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D213,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D207","v":0},null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G214,L$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(M$6>=$G214,M$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(N$6>=$G214,N$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(O$6>=$G214,O$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(P$6>=$G214,P$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(Q$6>=$G214,Q$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(R$6>=$G214,R$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(S$6>=$G214,S$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(T$6>=$G214,T$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(U$6>=$G214,U$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(V$6>=$G214,V$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(W$6>=$G214,W$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(X$6>=$G214,X$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(Y$6>=$G214,Y$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(Z$6>=$G214,Z$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(AA$6>=$G214,AA$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(AB$6>=$G214,AB$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},{"$f":"IF(AC$6>=$G214,AC$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G214,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D214,0)","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$18","v":"Payload Reduction due to Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F217,Allocations!$C$21:$C$28,0),MATCH(C217,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D217=0,0,IF(L$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L97=0,L87,L97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(M$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M97=0,M87,M97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(N$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N97=0,N87,N97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(O$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O97=0,O87,O97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(P$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P97=0,P87,P97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(Q$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q97=0,Q87,Q97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(R$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R97=0,R87,R97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(S$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S97=0,S87,S97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(T$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T97=0,T87,T97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(U$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U97=0,U87,U97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(V$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V97=0,V87,V97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(W$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W97=0,W87,W97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(X$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X97=0,X87,X97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(Y$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y97=0,Y87,Y97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(Z$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z97=0,Z87,Z97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(AA$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA97=0,AA87,AA97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(AB$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB97=0,AB87,AB97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D217=0,0,IF(AC$6>=$G217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC97=0,AC87,AC97),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D218=0,0,IF(L$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L98=0,L88,L98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(M$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M98=0,M88,M98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(N$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N98=0,N88,N98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(O$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O98=0,O88,O98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(P$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P98=0,P88,P98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(Q$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q98=0,Q88,Q98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(R$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R98=0,R88,R98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(S$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S98=0,S88,S98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(T$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T98=0,T88,T98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(U$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U98=0,U88,U98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(V$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V98=0,V88,V98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(W$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W98=0,W88,W98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(X$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X98=0,X88,X98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(Y$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y98=0,Y88,Y98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(Z$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z98=0,Z88,Z98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(AA$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA98=0,AA88,AA98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(AB$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB98=0,AB88,AB98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D218=0,0,IF(AC$6>=$G218,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC98=0,AC88,AC98),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D219=0,0,IF(L$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L99=0,L89,L99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(M$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M99=0,M89,M99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(N$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N99=0,N89,N99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(O$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O99=0,O89,O99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(P$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P99=0,P89,P99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(Q$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q99=0,Q89,Q99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(R$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R99=0,R89,R99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(S$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S99=0,S89,S99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(T$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T99=0,T89,T99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(U$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U99=0,U89,U99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(V$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V99=0,V89,V99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(W$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W99=0,W89,W99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(X$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X99=0,X89,X99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(Y$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y99=0,Y89,Y99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(Z$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z99=0,Z89,Z99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(AA$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA99=0,AA89,AA99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(AB$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB99=0,AB89,AB99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D219=0,0,IF(AC$6>=$G219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC99=0,AC89,AC99),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D220=0,0,IF(L$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L100=0,L90,L100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(M$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M100=0,M90,M100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(N$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N100=0,N90,N100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(O$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O100=0,O90,O100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(P$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P100=0,P90,P100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(Q$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q100=0,Q90,Q100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(R$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R100=0,R90,R100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(S$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S100=0,S90,S100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(T$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T100=0,T90,T100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(U$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U100=0,U90,U100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(V$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V100=0,V90,V100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(W$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W100=0,W90,W100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(X$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X100=0,X90,X100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(Y$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y100=0,Y90,Y100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(Z$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z100=0,Z90,Z100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(AA$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA100=0,AA90,AA100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(AB$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB100=0,AB90,AB100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D220=0,0,IF(AC$6>=$G220,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC100=0,AC90,AC100),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D221=0,0,IF(L$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L101=0,L91,L101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(M$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M101=0,M91,M101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(N$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N101=0,N91,N101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(O$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O101=0,O91,O101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(P$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P101=0,P91,P101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(Q$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q101=0,Q91,Q101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(R$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R101=0,R91,R101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(S$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S101=0,S91,S101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(T$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T101=0,T91,T101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(U$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U101=0,U91,U101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(V$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V101=0,V91,V101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(W$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W101=0,W91,W101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(X$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X101=0,X91,X101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(Y$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y101=0,Y91,Y101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(Z$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z101=0,Z91,Z101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(AA$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA101=0,AA91,AA101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(AB$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB101=0,AB91,AB101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D221=0,0,IF(AC$6>=$G221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC101=0,AC91,AC101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D222=0,0,IF(L$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L102=0,L92,L102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(M$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M102=0,M92,M102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(N$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N102=0,N92,N102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(O$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O102=0,O92,O102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(P$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P102=0,P92,P102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(Q$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q102=0,Q92,Q102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(R$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R102=0,R92,R102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(S$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S102=0,S92,S102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(T$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T102=0,T92,T102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(U$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U102=0,U92,U102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(V$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V102=0,V92,V102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(W$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W102=0,W92,W102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(X$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X102=0,X92,X102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(Y$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y102=0,Y92,Y102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(Z$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z102=0,Z92,Z102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(AA$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA102=0,AA92,AA102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(AB$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB102=0,AB92,AB102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D222=0,0,IF(AC$6>=$G222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC102=0,AC92,AC102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D223=0,0,IF(L$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L103=0,L93,L103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(M$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M103=0,M93,M103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(N$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N103=0,N93,N103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(O$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O103=0,O93,O103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(P$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P103=0,P93,P103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(Q$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q103=0,Q93,Q103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(R$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R103=0,R93,R103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(S$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S103=0,S93,S103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(T$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T103=0,T93,T103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(U$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U103=0,U93,U103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(V$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V103=0,V93,V103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(W$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W103=0,W93,W103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(X$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X103=0,X93,X103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(Y$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y103=0,Y93,Y103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(Z$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z103=0,Z93,Z103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(AA$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA103=0,AA93,AA103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(AB$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB103=0,AB93,AB103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D223=0,0,IF(AC$6>=$G223,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC103=0,AC93,AC103),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D217","v":0},null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D224=0,0,IF(L$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L104=0,L94,L104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(M$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M104=0,M94,M104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(N$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N104=0,N94,N104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(O$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O104=0,O94,O104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(P$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P104=0,P94,P104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(Q$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q104=0,Q94,Q104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(R$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R104=0,R94,R104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(S$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S104=0,S94,S104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(T$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T104=0,T94,T104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(U$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U104=0,U94,U104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(V$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V104=0,V94,V104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(W$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W104=0,W94,W104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(X$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X104=0,X94,X104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(Y$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y104=0,Y94,Y104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(Z$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z104=0,Z94,Z104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(AA$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA104=0,AA94,AA104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(AB$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB104=0,AB94,AB104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D224=0,0,IF(AC$6>=$G224,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC104=0,AC94,AC104),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$13","v":"Payload Reduction due to Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F227,Allocations!$C$21:$C$28,0),MATCH(C227,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D227=0,0,IF(L$6>=$G227,L207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L177=0,L167,L177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(M$6>=$G227,M207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M177=0,M167,M177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(N$6>=$G227,N207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N177=0,N167,N177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(O$6>=$G227,O207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O177=0,O167,O177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(P$6>=$G227,P207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P177=0,P167,P177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(Q$6>=$G227,Q207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q177=0,Q167,Q177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(R$6>=$G227,R207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R177=0,R167,R177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(S$6>=$G227,S207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S177=0,S167,S177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(T$6>=$G227,T207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T177=0,T167,T177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(U$6>=$G227,U207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U177=0,U167,U177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(V$6>=$G227,V207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V177=0,V167,V177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(W$6>=$G227,W207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W177=0,W167,W177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(X$6>=$G227,X207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X177=0,X167,X177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(Y$6>=$G227,Y207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y177=0,Y167,Y177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(Z$6>=$G227,Z207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z177=0,Z167,Z177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(AA$6>=$G227,AA207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA177=0,AA167,AA177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(AB$6>=$G227,AB207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB177=0,AB167,AB177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D227=0,0,IF(AC$6>=$G227,AC207/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC177=0,AC167,AC177),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D228=0,0,IF(L$6>=$G228,L208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L178=0,L168,L178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(M$6>=$G228,M208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M178=0,M168,M178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(N$6>=$G228,N208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N178=0,N168,N178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(O$6>=$G228,O208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O178=0,O168,O178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(P$6>=$G228,P208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P178=0,P168,P178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(Q$6>=$G228,Q208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q178=0,Q168,Q178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(R$6>=$G228,R208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R178=0,R168,R178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(S$6>=$G228,S208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S178=0,S168,S178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(T$6>=$G228,T208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T178=0,T168,T178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(U$6>=$G228,U208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U178=0,U168,U178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(V$6>=$G228,V208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V178=0,V168,V178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(W$6>=$G228,W208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W178=0,W168,W178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(X$6>=$G228,X208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X178=0,X168,X178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(Y$6>=$G228,Y208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y178=0,Y168,Y178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(Z$6>=$G228,Z208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z178=0,Z168,Z178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(AA$6>=$G228,AA208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA178=0,AA168,AA178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(AB$6>=$G228,AB208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB178=0,AB168,AB178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D228=0,0,IF(AC$6>=$G228,AC208/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC178=0,AC168,AC178),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2024,null,"Diesel2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D229=0,0,IF(L$6>=$G229,L209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L179=0,L169,L179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(M$6>=$G229,M209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M179=0,M169,M179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(N$6>=$G229,N209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N179=0,N169,N179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(O$6>=$G229,O209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O179=0,O169,O179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(P$6>=$G229,P209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P179=0,P169,P179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(Q$6>=$G229,Q209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q179=0,Q169,Q179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(R$6>=$G229,R209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R179=0,R169,R179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(S$6>=$G229,S209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S179=0,S169,S179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(T$6>=$G229,T209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T179=0,T169,T179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(U$6>=$G229,U209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U179=0,U169,U179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(V$6>=$G229,V209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V179=0,V169,V179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(W$6>=$G229,W209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W179=0,W169,W179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(X$6>=$G229,X209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X179=0,X169,X179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(Y$6>=$G229,Y209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y179=0,Y169,Y179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(Z$6>=$G229,Z209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z179=0,Z169,Z179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(AA$6>=$G229,AA209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA179=0,AA169,AA179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(AB$6>=$G229,AB209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB179=0,AB169,AB179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D229=0,0,IF(AC$6>=$G229,AC209/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC179=0,AC169,AC179),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2025,null,"Diesel2025"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D230=0,0,IF(L$6>=$G230,L210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L180=0,L170,L180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(M$6>=$G230,M210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M180=0,M170,M180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(N$6>=$G230,N210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N180=0,N170,N180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(O$6>=$G230,O210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O180=0,O170,O180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(P$6>=$G230,P210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P180=0,P170,P180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(Q$6>=$G230,Q210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q180=0,Q170,Q180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(R$6>=$G230,R210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R180=0,R170,R180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(S$6>=$G230,S210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S180=0,S170,S180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(T$6>=$G230,T210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T180=0,T170,T180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(U$6>=$G230,U210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U180=0,U170,U180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(V$6>=$G230,V210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V180=0,V170,V180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(W$6>=$G230,W210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W180=0,W170,W180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(X$6>=$G230,X210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X180=0,X170,X180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(Y$6>=$G230,Y210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y180=0,Y170,Y180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(Z$6>=$G230,Z210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z180=0,Z170,Z180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(AA$6>=$G230,AA210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA180=0,AA170,AA180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(AB$6>=$G230,AB210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB180=0,AB170,AB180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D230=0,0,IF(AC$6>=$G230,AC210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC180=0,AC170,AC180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2026,null,"Diesel2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D231=0,0,IF(L$6>=$G231,L211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L181=0,L171,L181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(M$6>=$G231,M211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M181=0,M171,M181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(N$6>=$G231,N211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N181=0,N171,N181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(O$6>=$G231,O211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O181=0,O171,O181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(P$6>=$G231,P211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P181=0,P171,P181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(Q$6>=$G231,Q211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q181=0,Q171,Q181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(R$6>=$G231,R211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R181=0,R171,R181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(S$6>=$G231,S211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S181=0,S171,S181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(T$6>=$G231,T211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T181=0,T171,T181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(U$6>=$G231,U211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U181=0,U171,U181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(V$6>=$G231,V211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V181=0,V171,V181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(W$6>=$G231,W211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W181=0,W171,W181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(X$6>=$G231,X211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X181=0,X171,X181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(Y$6>=$G231,Y211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y181=0,Y171,Y181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(Z$6>=$G231,Z211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z181=0,Z171,Z181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(AA$6>=$G231,AA211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA181=0,AA171,AA181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(AB$6>=$G231,AB211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB181=0,AB171,AB181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D231=0,0,IF(AC$6>=$G231,AC211/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC181=0,AC171,AC181),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2027,null,"Diesel2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D232=0,0,IF(L$6>=$G232,L212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L182=0,L172,L182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(M$6>=$G232,M212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M182=0,M172,M182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(N$6>=$G232,N212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N182=0,N172,N182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(O$6>=$G232,O212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O182=0,O172,O182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(P$6>=$G232,P212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P182=0,P172,P182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(Q$6>=$G232,Q212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q182=0,Q172,Q182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(R$6>=$G232,R212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R182=0,R172,R182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(S$6>=$G232,S212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S182=0,S172,S182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(T$6>=$G232,T212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T182=0,T172,T182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(U$6>=$G232,U212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U182=0,U172,U182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(V$6>=$G232,V212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V182=0,V172,V182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(W$6>=$G232,W212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W182=0,W172,W182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(X$6>=$G232,X212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X182=0,X172,X182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(Y$6>=$G232,Y212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y182=0,Y172,Y182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(Z$6>=$G232,Z212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z182=0,Z172,Z182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(AA$6>=$G232,AA212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA182=0,AA172,AA182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(AB$6>=$G232,AB212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB182=0,AB172,AB182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D232=0,0,IF(AC$6>=$G232,AC212/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC182=0,AC172,AC182),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2028,null,"Diesel2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D233=0,0,IF(L$6>=$G233,L213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L183=0,L173,L183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(M$6>=$G233,M213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M183=0,M173,M183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(N$6>=$G233,N213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N183=0,N173,N183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(O$6>=$G233,O213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O183=0,O173,O183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(P$6>=$G233,P213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P183=0,P173,P183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(Q$6>=$G233,Q213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q183=0,Q173,Q183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(R$6>=$G233,R213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R183=0,R173,R183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(S$6>=$G233,S213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S183=0,S173,S183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(T$6>=$G233,T213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T183=0,T173,T183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(U$6>=$G233,U213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U183=0,U173,U183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(V$6>=$G233,V213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V183=0,V173,V183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(W$6>=$G233,W213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W183=0,W173,W183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(X$6>=$G233,X213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X183=0,X173,X183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(Y$6>=$G233,Y213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y183=0,Y173,Y183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(Z$6>=$G233,Z213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z183=0,Z173,Z183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(AA$6>=$G233,AA213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA183=0,AA173,AA183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(AB$6>=$G233,AB213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB183=0,AB173,AB183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D233=0,0,IF(AC$6>=$G233,AC213/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC183=0,AC173,AC183),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2029,null,"Diesel2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D227","v":0},null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D234=0,0,IF(L$6>=$G234,L214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L184=0,L174,L184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(M$6>=$G234,M214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M184=0,M174,M184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(N$6>=$G234,N214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N184=0,N174,N184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(O$6>=$G234,O214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O184=0,O174,O184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(P$6>=$G234,P214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P184=0,P174,P184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(Q$6>=$G234,Q214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q184=0,Q174,Q184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(R$6>=$G234,R214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R184=0,R174,R184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(S$6>=$G234,S214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S184=0,S174,S184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(T$6>=$G234,T214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T184=0,T174,T184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(U$6>=$G234,U214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U184=0,U174,U184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(V$6>=$G234,V214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V184=0,V174,V184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(W$6>=$G234,W214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W184=0,W174,W184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(X$6>=$G234,X214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X184=0,X174,X184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(Y$6>=$G234,Y214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y184=0,Y174,Y184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(Z$6>=$G234,Z214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z184=0,Z174,Z184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(AA$6>=$G234,AA214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA184=0,AA174,AA184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(AB$6>=$G234,AB214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB184=0,AB174,AB184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D234=0,0,IF(AC$6>=$G234,AC214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC184=0,AC174,AC184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$19","v":"tonne-kilometre"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,0,null,"Dieseltonne-kilometre0"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L237:AC237,$L$6:$AC$6,\">=\"&$G237,$L$6:$AC$6,\"<\"&$G237+Input_General!$E$22),\"Error\")","v":1653749.9999999998},{"$f":"IFERROR(SUMIFS(L237:AC237,$L$6:$AC$6,\">=\"&$G237,$L$6:$AC$6,\"<\"&$G237+Input_General!$F$22),\"Error\")","v":3307499.9999999995},null,{"$f":"IF(L$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-L217-L227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*L11,0)","v":330749.99999999994},{"$f":"IF(M$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-M217-M227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*M11,0)","v":330749.99999999994},{"$f":"IF(N$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-N217-N227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*N11,0)","v":330749.99999999994},{"$f":"IF(O$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-O217-O227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*O11,0)","v":330749.99999999994},{"$f":"IF(P$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-P217-P227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*P11,0)","v":330749.99999999994},{"$f":"IF(Q$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Q217-Q227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Q11,0)","v":330749.99999999994},{"$f":"IF(R$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-R217-R227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*R11,0)","v":330749.99999999994},{"$f":"IF(S$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-S217-S227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*S11,0)","v":330749.99999999994},{"$f":"IF(T$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-T217-T227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*T11,0)","v":330749.99999999994},{"$f":"IF(U$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-U217-U227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*U11,0)","v":330749.99999999994},{"$f":"IF(V$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-V217-V227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*V11,0)","v":330749.99999999994},{"$f":"IF(W$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-W217-W227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*W11,0)","v":330749.99999999994},{"$f":"IF(X$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-X217-X227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*X11,0)","v":330749.99999999994},{"$f":"IF(Y$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Y217-Y227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Y11,0)","v":330749.99999999994},{"$f":"IF(Z$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Z217-Z227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Z11,0)","v":330749.99999999994},{"$f":"IF(AA$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AA217-AA227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AA11,0)","v":330749.99999999994},{"$f":"IF(AB$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AB217-AB227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AB11,0)","v":330749.99999999994},{"$f":"IF(AC$6>=$G237,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F237,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G237,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AC217-AC227)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AC11,0)","v":330749.99999999994},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2023,null,"Dieseltonne-kilometre2023"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L238:AC238,$L$6:$AC$6,\">=\"&$G238,$L$6:$AC$6,\"<\"&$G238+Input_General!$E$22),\"Error\")","v":1653749.9999999998},{"$f":"IFERROR(SUMIFS(L238:AC238,$L$6:$AC$6,\">=\"&$G238,$L$6:$AC$6,\"<\"&$G238+Input_General!$F$22),\"Error\")","v":3307499.9999999995},null,{"$f":"IF(L$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-L218-L228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-M218-M228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*M11,0)","v":330749.99999999994},{"$f":"IF(N$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-N218-N228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*N11,0)","v":330749.99999999994},{"$f":"IF(O$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-O218-O228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*O11,0)","v":330749.99999999994},{"$f":"IF(P$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-P218-P228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*P11,0)","v":330749.99999999994},{"$f":"IF(Q$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Q218-Q228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Q11,0)","v":330749.99999999994},{"$f":"IF(R$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-R218-R228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*R11,0)","v":330749.99999999994},{"$f":"IF(S$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-S218-S228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*S11,0)","v":330749.99999999994},{"$f":"IF(T$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-T218-T228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*T11,0)","v":330749.99999999994},{"$f":"IF(U$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-U218-U228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*U11,0)","v":330749.99999999994},{"$f":"IF(V$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-V218-V228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*V11,0)","v":330749.99999999994},{"$f":"IF(W$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-W218-W228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*W11,0)","v":330749.99999999994},{"$f":"IF(X$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-X218-X228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*X11,0)","v":330749.99999999994},{"$f":"IF(Y$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Y218-Y228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Y11,0)","v":330749.99999999994},{"$f":"IF(Z$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Z218-Z228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Z11,0)","v":330749.99999999994},{"$f":"IF(AA$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AA218-AA228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AA11,0)","v":330749.99999999994},{"$f":"IF(AB$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AB218-AB228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AB11,0)","v":330749.99999999994},{"$f":"IF(AC$6>=$G238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AC218-AC228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AC11,0)","v":330749.99999999994},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2024,null,"Dieseltonne-kilometre2024"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L239:AC239,$L$6:$AC$6,\">=\"&$G239,$L$6:$AC$6,\"<\"&$G239+Input_General!$E$22),\"Error\")","v":1653749.9999999998},{"$f":"IFERROR(SUMIFS(L239:AC239,$L$6:$AC$6,\">=\"&$G239,$L$6:$AC$6,\"<\"&$G239+Input_General!$F$22),\"Error\")","v":3307499.9999999995},null,{"$f":"IF(L$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-L219-L229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-M219-M229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-N219-N229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*N11,0)","v":330749.99999999994},{"$f":"IF(O$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-O219-O229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*O11,0)","v":330749.99999999994},{"$f":"IF(P$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-P219-P229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*P11,0)","v":330749.99999999994},{"$f":"IF(Q$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Q219-Q229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Q11,0)","v":330749.99999999994},{"$f":"IF(R$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-R219-R229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*R11,0)","v":330749.99999999994},{"$f":"IF(S$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-S219-S229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*S11,0)","v":330749.99999999994},{"$f":"IF(T$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-T219-T229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*T11,0)","v":330749.99999999994},{"$f":"IF(U$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-U219-U229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*U11,0)","v":330749.99999999994},{"$f":"IF(V$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-V219-V229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*V11,0)","v":330749.99999999994},{"$f":"IF(W$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-W219-W229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*W11,0)","v":330749.99999999994},{"$f":"IF(X$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-X219-X229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*X11,0)","v":330749.99999999994},{"$f":"IF(Y$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Y219-Y229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Y11,0)","v":330749.99999999994},{"$f":"IF(Z$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Z219-Z229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Z11,0)","v":330749.99999999994},{"$f":"IF(AA$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AA219-AA229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AA11,0)","v":330749.99999999994},{"$f":"IF(AB$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AB219-AB229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AB11,0)","v":330749.99999999994},{"$f":"IF(AC$6>=$G239,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F239,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G239,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AC219-AC229)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AC11,0)","v":330749.99999999994},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2025,null,"Dieseltonne-kilometre2025"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L240:AC240,$L$6:$AC$6,\">=\"&$G240,$L$6:$AC$6,\"<\"&$G240+Input_General!$E$22),\"Error\")","v":1653749.9999999998},{"$f":"IFERROR(SUMIFS(L240:AC240,$L$6:$AC$6,\">=\"&$G240,$L$6:$AC$6,\"<\"&$G240+Input_General!$F$22),\"Error\")","v":3307499.9999999995},null,{"$f":"IF(L$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-L220-L230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-M220-M230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-N220-N230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*N11,0)","v":0},{"$f":"IF(O$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-O220-O230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*O11,0)","v":330749.99999999994},{"$f":"IF(P$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-P220-P230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*P11,0)","v":330749.99999999994},{"$f":"IF(Q$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Q220-Q230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Q11,0)","v":330749.99999999994},{"$f":"IF(R$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-R220-R230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*R11,0)","v":330749.99999999994},{"$f":"IF(S$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-S220-S230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*S11,0)","v":330749.99999999994},{"$f":"IF(T$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-T220-T230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*T11,0)","v":330749.99999999994},{"$f":"IF(U$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-U220-U230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*U11,0)","v":330749.99999999994},{"$f":"IF(V$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-V220-V230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*V11,0)","v":330749.99999999994},{"$f":"IF(W$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-W220-W230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*W11,0)","v":330749.99999999994},{"$f":"IF(X$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-X220-X230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*X11,0)","v":330749.99999999994},{"$f":"IF(Y$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Y220-Y230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Y11,0)","v":330749.99999999994},{"$f":"IF(Z$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Z220-Z230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Z11,0)","v":330749.99999999994},{"$f":"IF(AA$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AA220-AA230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AA11,0)","v":330749.99999999994},{"$f":"IF(AB$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AB220-AB230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AB11,0)","v":330749.99999999994},{"$f":"IF(AC$6>=$G240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AC220-AC230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AC11,0)","v":330749.99999999994},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2026,null,"Dieseltonne-kilometre2026"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L241:AC241,$L$6:$AC$6,\">=\"&$G241,$L$6:$AC$6,\"<\"&$G241+Input_General!$E$22),\"Error\")","v":1653749.9999999998},{"$f":"IFERROR(SUMIFS(L241:AC241,$L$6:$AC$6,\">=\"&$G241,$L$6:$AC$6,\"<\"&$G241+Input_General!$F$22),\"Error\")","v":3307499.9999999995},null,{"$f":"IF(L$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-L221-L231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-M221-M231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-N221-N231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*N11,0)","v":0},{"$f":"IF(O$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-O221-O231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*O11,0)","v":0},{"$f":"IF(P$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-P221-P231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*P11,0)","v":330749.99999999994},{"$f":"IF(Q$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Q221-Q231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Q11,0)","v":330749.99999999994},{"$f":"IF(R$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-R221-R231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*R11,0)","v":330749.99999999994},{"$f":"IF(S$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-S221-S231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*S11,0)","v":330749.99999999994},{"$f":"IF(T$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-T221-T231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*T11,0)","v":330749.99999999994},{"$f":"IF(U$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-U221-U231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*U11,0)","v":330749.99999999994},{"$f":"IF(V$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-V221-V231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*V11,0)","v":330749.99999999994},{"$f":"IF(W$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-W221-W231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*W11,0)","v":330749.99999999994},{"$f":"IF(X$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-X221-X231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*X11,0)","v":330749.99999999994},{"$f":"IF(Y$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Y221-Y231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Y11,0)","v":330749.99999999994},{"$f":"IF(Z$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Z221-Z231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Z11,0)","v":330749.99999999994},{"$f":"IF(AA$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AA221-AA231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AA11,0)","v":330749.99999999994},{"$f":"IF(AB$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AB221-AB231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AB11,0)","v":330749.99999999994},{"$f":"IF(AC$6>=$G241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AC221-AC231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AC11,0)","v":330749.99999999994},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2027,null,"Dieseltonne-kilometre2027"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L242:AC242,$L$6:$AC$6,\">=\"&$G242,$L$6:$AC$6,\"<\"&$G242+Input_General!$E$22),\"Error\")","v":1653749.9999999998},{"$f":"IFERROR(SUMIFS(L242:AC242,$L$6:$AC$6,\">=\"&$G242,$L$6:$AC$6,\"<\"&$G242+Input_General!$F$22),\"Error\")","v":3307499.9999999995},null,{"$f":"IF(L$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-L222-L232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-M222-M232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-N222-N232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*N11,0)","v":0},{"$f":"IF(O$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-O222-O232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*O11,0)","v":0},{"$f":"IF(P$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-P222-P232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*P11,0)","v":0},{"$f":"IF(Q$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Q222-Q232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Q11,0)","v":330749.99999999994},{"$f":"IF(R$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-R222-R232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*R11,0)","v":330749.99999999994},{"$f":"IF(S$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-S222-S232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*S11,0)","v":330749.99999999994},{"$f":"IF(T$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-T222-T232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*T11,0)","v":330749.99999999994},{"$f":"IF(U$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-U222-U232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*U11,0)","v":330749.99999999994},{"$f":"IF(V$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-V222-V232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*V11,0)","v":330749.99999999994},{"$f":"IF(W$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-W222-W232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*W11,0)","v":330749.99999999994},{"$f":"IF(X$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-X222-X232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*X11,0)","v":330749.99999999994},{"$f":"IF(Y$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Y222-Y232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Y11,0)","v":330749.99999999994},{"$f":"IF(Z$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Z222-Z232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Z11,0)","v":330749.99999999994},{"$f":"IF(AA$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AA222-AA232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AA11,0)","v":330749.99999999994},{"$f":"IF(AB$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AB222-AB232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AB11,0)","v":330749.99999999994},{"$f":"IF(AC$6>=$G242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AC222-AC232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AC11,0)","v":330749.99999999994},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2028,null,"Dieseltonne-kilometre2028"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L243:AC243,$L$6:$AC$6,\">=\"&$G243,$L$6:$AC$6,\"<\"&$G243+Input_General!$E$22),\"Error\")","v":1653749.9999999998},{"$f":"IFERROR(SUMIFS(L243:AC243,$L$6:$AC$6,\">=\"&$G243,$L$6:$AC$6,\"<\"&$G243+Input_General!$F$22),\"Error\")","v":3307499.9999999995},null,{"$f":"IF(L$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-L223-L233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-M223-M233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-N223-N233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*N11,0)","v":0},{"$f":"IF(O$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-O223-O233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*O11,0)","v":0},{"$f":"IF(P$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-P223-P233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*P11,0)","v":0},{"$f":"IF(Q$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Q223-Q233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Q11,0)","v":0},{"$f":"IF(R$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-R223-R233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*R11,0)","v":330749.99999999994},{"$f":"IF(S$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-S223-S233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*S11,0)","v":330749.99999999994},{"$f":"IF(T$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-T223-T233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*T11,0)","v":330749.99999999994},{"$f":"IF(U$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-U223-U233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*U11,0)","v":330749.99999999994},{"$f":"IF(V$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-V223-V233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*V11,0)","v":330749.99999999994},{"$f":"IF(W$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-W223-W233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*W11,0)","v":330749.99999999994},{"$f":"IF(X$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-X223-X233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*X11,0)","v":330749.99999999994},{"$f":"IF(Y$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Y223-Y233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Y11,0)","v":330749.99999999994},{"$f":"IF(Z$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Z223-Z233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Z11,0)","v":330749.99999999994},{"$f":"IF(AA$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AA223-AA233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AA11,0)","v":330749.99999999994},{"$f":"IF(AB$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AB223-AB233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AB11,0)","v":330749.99999999994},{"$f":"IF(AC$6>=$G243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AC223-AC233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AC11,0)","v":330749.99999999994},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2029,null,"Dieseltonne-kilometre2029"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L244:AC244,$L$6:$AC$6,\">=\"&$G244,$L$6:$AC$6,\"<\"&$G244+Input_General!$E$22),\"Error\")","v":1653749.9999999998},{"$f":"IFERROR(SUMIFS(L244:AC244,$L$6:$AC$6,\">=\"&$G244,$L$6:$AC$6,\"<\"&$G244+Input_General!$F$22),\"Error\")","v":3307499.9999999995},null,{"$f":"IF(L$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-L224-L234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*L11,0)","v":0},{"$f":"IF(M$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-M224-M234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*M11,0)","v":0},{"$f":"IF(N$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-N224-N234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*N11,0)","v":0},{"$f":"IF(O$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-O224-O234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*O11,0)","v":0},{"$f":"IF(P$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-P224-P234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*P11,0)","v":0},{"$f":"IF(Q$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Q224-Q234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Q11,0)","v":0},{"$f":"IF(R$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-R224-R234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*R11,0)","v":0},{"$f":"IF(S$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-S224-S234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*S11,0)","v":330749.99999999994},{"$f":"IF(T$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-T224-T234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*T11,0)","v":330749.99999999994},{"$f":"IF(U$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-U224-U234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*U11,0)","v":330749.99999999994},{"$f":"IF(V$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-V224-V234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*V11,0)","v":330749.99999999994},{"$f":"IF(W$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-W224-W234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*W11,0)","v":330749.99999999994},{"$f":"IF(X$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-X224-X234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*X11,0)","v":330749.99999999994},{"$f":"IF(Y$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Y224-Y234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Y11,0)","v":330749.99999999994},{"$f":"IF(Z$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Z224-Z234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Z11,0)","v":330749.99999999994},{"$f":"IF(AA$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AA224-AA234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AA11,0)","v":330749.99999999994},{"$f":"IF(AB$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AB224-AB234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AB11,0)","v":330749.99999999994},{"$f":"IF(AC$6>=$G244,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F244,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G244,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AC224-AC234)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AC11,0)","v":330749.99999999994},null,{"$f":"C8","v":"Diesel"},{"$f":"C236","v":"tonne-kilometre"},null,2030,null,"Dieseltonne-kilometre2030"]
[]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I260+I714","v":259966.94140222651},468349.12785194319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C247","v":"TCO"},null,2023,null,"DieselTCO2023"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},261031.39646878603,468613.4882561097,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C248","v":"TCO"},null,2024,null,"DieselTCO2024"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},261662.48812863676,468925.79134821653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2025,null,"DieselTCO2025"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},260915.67613228445,467365.22899186425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2026,null,"DieselTCO2026"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},260155.47646320259,465791.27896278241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2027,null,"DieselTCO2027"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},259546.28912139122,464532.74126097106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2028,null,"DieselTCO2028"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},258923.71410685027,463260.81588643009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2029,null,"DieselTCO2029"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},258616.5514195798,462633.1028391596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"TCO",null,2030,null,"DieselTCO2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7","v":"CAPEX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I270-I280","v":57975},61350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2023,null,"DieselTotal CAPEX reduced by Residual Value2023"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},57975,61350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2024,null,"DieselTotal CAPEX reduced by Residual Value2024"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},58326.96428571429,62053.928571428572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2025,null,"DieselTotal CAPEX reduced by Residual Value2025"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},58326.96428571429,62053.928571428572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2026,null,"DieselTotal CAPEX reduced by Residual Value2026"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},58326.96428571429,62053.928571428572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2027,null,"DieselTotal CAPEX reduced by Residual Value2027"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},58326.96428571429,62053.928571428572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,{"$f":"G265","v":2028},null,{"$f":"AE265&AF265&AH265","v":"DieselTotal CAPEX reduced by Residual Value2028"}]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},58326.96428571429,62053.928571428572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2029,null,"DieselTotal CAPEX reduced by Residual Value2029"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},58326.96428571429,62053.928571428572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX reduced by Residual Value",null,2030,null,"DieselTotal CAPEX reduced by Residual Value2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,0,null,"DieselTotal CAPEX0"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L270:AC270,$L$6:$AC$6,\">=\"&$G270,$L$6:$AC$6,\"<\"&$G270+Input_General!$E$22),\"Error\")","v":72100},{"$f":"IFERROR(SUMIFS(L270:AC270,$L$6:$AC$6,\">=\"&$G270,$L$6:$AC$6,\"<\"&$G270+Input_General!$F$22),\"Error\")","v":72100},null,{"$f":"L300+L310+L701","v":72100},{"$f":"M300+M310+M701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2023,null,"DieselTotal CAPEX2023"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L271:AC271,$L$6:$AC$6,\">=\"&$G271,$L$6:$AC$6,\"<\"&$G271+Input_General!$E$22),\"Error\")","v":72100},{"$f":"IFERROR(SUMIFS(L271:AC271,$L$6:$AC$6,\">=\"&$G271,$L$6:$AC$6,\"<\"&$G271+Input_General!$F$22),\"Error\")","v":72100},null,{"$f":"L301+L311+L702","v":0},72100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2024,null,"DieselTotal CAPEX2024"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L272:AC272,$L$6:$AC$6,\">=\"&$G272,$L$6:$AC$6,\"<\"&$G272+Input_General!$E$22),\"Error\")","v":73925},{"$f":"IFERROR(SUMIFS(L272:AC272,$L$6:$AC$6,\">=\"&$G272,$L$6:$AC$6,\"<\"&$G272+Input_General!$F$22),\"Error\")","v":73925},null,0,0,73925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2025,null,"DieselTotal CAPEX2025"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L273:AC273,$L$6:$AC$6,\">=\"&$G273,$L$6:$AC$6,\"<\"&$G273+Input_General!$E$22),\"Error\")","v":73925},{"$f":"IFERROR(SUMIFS(L273:AC273,$L$6:$AC$6,\">=\"&$G273,$L$6:$AC$6,\"<\"&$G273+Input_General!$F$22),\"Error\")","v":73925},null,0,0,0,73925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2026,null,"DieselTotal CAPEX2026"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L274:AC274,$L$6:$AC$6,\">=\"&$G274,$L$6:$AC$6,\"<\"&$G274+Input_General!$E$22),\"Error\")","v":73925},{"$f":"IFERROR(SUMIFS(L274:AC274,$L$6:$AC$6,\">=\"&$G274,$L$6:$AC$6,\"<\"&$G274+Input_General!$F$22),\"Error\")","v":73925},null,0,0,0,0,73925,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2027,null,"DieselTotal CAPEX2027"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L275:AC275,$L$6:$AC$6,\">=\"&$G275,$L$6:$AC$6,\"<\"&$G275+Input_General!$E$22),\"Error\")","v":73925},{"$f":"IFERROR(SUMIFS(L275:AC275,$L$6:$AC$6,\">=\"&$G275,$L$6:$AC$6,\"<\"&$G275+Input_General!$F$22),\"Error\")","v":73925},null,0,0,0,0,0,73925,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2028,null,"DieselTotal CAPEX2028"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L276:AC276,$L$6:$AC$6,\">=\"&$G276,$L$6:$AC$6,\"<\"&$G276+Input_General!$E$22),\"Error\")","v":73925},{"$f":"IFERROR(SUMIFS(L276:AC276,$L$6:$AC$6,\">=\"&$G276,$L$6:$AC$6,\"<\"&$G276+Input_General!$F$22),\"Error\")","v":73925},null,0,0,0,0,0,0,73925,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2029,null,"DieselTotal CAPEX2029"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L277:AC277,$L$6:$AC$6,\">=\"&$G277,$L$6:$AC$6,\"<\"&$G277+Input_General!$E$22),\"Error\")","v":73925},{"$f":"IFERROR(SUMIFS(L277:AC277,$L$6:$AC$6,\">=\"&$G277,$L$6:$AC$6,\"<\"&$G277+Input_General!$F$22),\"Error\")","v":73925},null,0,0,0,0,0,0,0,73925,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total CAPEX",null,2030,null,"DieselTotal CAPEX2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,0,null,"DieselTotal Residual Value0"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"I320","v":14125},10750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2023,null,"DieselTotal Residual Value2023"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},14125,10750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2024,null,"DieselTotal Residual Value2024"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},15598.03571428571,11871.071428571426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2025,null,"DieselTotal Residual Value2025"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},15598.03571428571,11871.071428571426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2026,null,"DieselTotal Residual Value2026"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},15598.03571428571,11871.071428571426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2027,null,"DieselTotal Residual Value2027"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},15598.03571428571,11871.071428571426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2028,null,"DieselTotal Residual Value2028"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},15598.03571428571,11871.071428571426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2029,null,"DieselTotal Residual Value2029"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},15598.03571428571,11871.071428571426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Residual Value",null,2030,null,"DieselTotal Residual Value2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,0,null,"DieselTotal original cost of vehicle at purchase0"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L290:AC290,$L$6:$AC$6,\">=\"&$G290,$L$6:$AC$6,\"<\"&$G290+Input_General!$E$22),\"Error\")","v":72100},{"$f":"IFERROR(SUMIFS(L290:AC290,$L$6:$AC$6,\">=\"&$G290,$L$6:$AC$6,\"<\"&$G290+Input_General!$F$22),\"Error\")","v":72100},null,{"$f":"L300+L333+L374+L415+L456+L497+L538+L579+L620+L661","v":72100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2023,null,"DieselTotal original cost of vehicle at purchase2023"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L291:AC291,$L$6:$AC$6,\">=\"&$G291,$L$6:$AC$6,\"<\"&$G291+Input_General!$E$22),\"Error\")","v":72100},{"$f":"IFERROR(SUMIFS(L291:AC291,$L$6:$AC$6,\">=\"&$G291,$L$6:$AC$6,\"<\"&$G291+Input_General!$F$22),\"Error\")","v":72100},null,0,72100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2024,null,"DieselTotal original cost of vehicle at purchase2024"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L292:AC292,$L$6:$AC$6,\">=\"&$G292,$L$6:$AC$6,\"<\"&$G292+Input_General!$E$22),\"Error\")","v":73925},{"$f":"IFERROR(SUMIFS(L292:AC292,$L$6:$AC$6,\">=\"&$G292,$L$6:$AC$6,\"<\"&$G292+Input_General!$F$22),\"Error\")","v":73925},null,0,0,73925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2025,null,"DieselTotal original cost of vehicle at purchase2025"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L293:AC293,$L$6:$AC$6,\">=\"&$G293,$L$6:$AC$6,\"<\"&$G293+Input_General!$E$22),\"Error\")","v":73925},{"$f":"IFERROR(SUMIFS(L293:AC293,$L$6:$AC$6,\">=\"&$G293,$L$6:$AC$6,\"<\"&$G293+Input_General!$F$22),\"Error\")","v":73925},null,0,0,0,73925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2026,null,"DieselTotal original cost of vehicle at purchase2026"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L294:AC294,$L$6:$AC$6,\">=\"&$G294,$L$6:$AC$6,\"<\"&$G294+Input_General!$E$22),\"Error\")","v":73925},{"$f":"IFERROR(SUMIFS(L294:AC294,$L$6:$AC$6,\">=\"&$G294,$L$6:$AC$6,\"<\"&$G294+Input_General!$F$22),\"Error\")","v":73925},null,0,0,0,0,73925,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2027,null,"DieselTotal original cost of vehicle at purchase2027"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L295:AC295,$L$6:$AC$6,\">=\"&$G295,$L$6:$AC$6,\"<\"&$G295+Input_General!$E$22),\"Error\")","v":73925},{"$f":"IFERROR(SUMIFS(L295:AC295,$L$6:$AC$6,\">=\"&$G295,$L$6:$AC$6,\"<\"&$G295+Input_General!$F$22),\"Error\")","v":73925},null,0,0,0,0,0,73925,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2028,null,"DieselTotal original cost of vehicle at purchase2028"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L296:AC296,$L$6:$AC$6,\">=\"&$G296,$L$6:$AC$6,\"<\"&$G296+Input_General!$E$22),\"Error\")","v":73925},{"$f":"IFERROR(SUMIFS(L296:AC296,$L$6:$AC$6,\">=\"&$G296,$L$6:$AC$6,\"<\"&$G296+Input_General!$F$22),\"Error\")","v":73925},null,0,0,0,0,0,0,73925,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2029,null,"DieselTotal original cost of vehicle at purchase2029"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L297:AC297,$L$6:$AC$6,\">=\"&$G297,$L$6:$AC$6,\"<\"&$G297+Input_General!$E$22),\"Error\")","v":73925},{"$f":"IFERROR(SUMIFS(L297:AC297,$L$6:$AC$6,\">=\"&$G297,$L$6:$AC$6,\"<\"&$G297+Input_General!$F$22),\"Error\")","v":73925},null,0,0,0,0,0,0,0,73925,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},"Total original cost of vehicle at purchase",null,2030,null,"DieselTotal original cost of vehicle at purchase2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$7","v":"CAPEX Truck without Powertrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,0,null,"DieselCAPEX Truck without Powertrain0"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L300:AC300,$L$6:$AC$6,\">=\"&$G300,$L$6:$AC$6,\"<\"&$G300+Input_General!$E$22),\"Error\")","v":54600},{"$f":"IFERROR(SUMIFS(L300:AC300,$L$6:$AC$6,\">=\"&$G300,$L$6:$AC$6,\"<\"&$G300+Input_General!$F$22),\"Error\")","v":54600},null,{"$f":"IFERROR(IF($G300=L$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":54600},{"$f":"IFERROR(IF($G300=M$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=N$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=O$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=P$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=R$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=S$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=T$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=U$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=V$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=W$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=X$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G300=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2023,null,"DieselCAPEX Truck without Powertrain2023"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L301:AC301,$L$6:$AC$6,\">=\"&$G301,$L$6:$AC$6,\"<\"&$G301+Input_General!$E$22),\"Error\")","v":54600},{"$f":"IFERROR(SUMIFS(L301:AC301,$L$6:$AC$6,\">=\"&$G301,$L$6:$AC$6,\"<\"&$G301+Input_General!$F$22),\"Error\")","v":54600},null,{"$f":"IFERROR(IF($G301=L$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=M$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":54600},{"$f":"IFERROR(IF($G301=N$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=O$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=P$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=R$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=S$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=T$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=U$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=V$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=W$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=X$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G301=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C301,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G301,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2024,null,"DieselCAPEX Truck without Powertrain2024"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L302:AC302,$L$6:$AC$6,\">=\"&$G302,$L$6:$AC$6,\"<\"&$G302+Input_General!$E$22),\"Error\")","v":54600},{"$f":"IFERROR(SUMIFS(L302:AC302,$L$6:$AC$6,\">=\"&$G302,$L$6:$AC$6,\"<\"&$G302+Input_General!$F$22),\"Error\")","v":54600},null,{"$f":"IFERROR(IF($G302=L$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=M$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=N$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":54600},{"$f":"IFERROR(IF($G302=O$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=P$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=R$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=S$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=T$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=U$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=V$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=W$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=X$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G302=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C302,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G302,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2025,null,"DieselCAPEX Truck without Powertrain2025"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L303:AC303,$L$6:$AC$6,\">=\"&$G303,$L$6:$AC$6,\"<\"&$G303+Input_General!$E$22),\"Error\")","v":54600},{"$f":"IFERROR(SUMIFS(L303:AC303,$L$6:$AC$6,\">=\"&$G303,$L$6:$AC$6,\"<\"&$G303+Input_General!$F$22),\"Error\")","v":54600},null,{"$f":"IFERROR(IF($G303=L$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=M$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=N$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=O$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":54600},{"$f":"IFERROR(IF($G303=P$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=R$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=S$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=T$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=U$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=V$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=W$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=X$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G303=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C303,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G303,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2026,null,"DieselCAPEX Truck without Powertrain2026"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L304:AC304,$L$6:$AC$6,\">=\"&$G304,$L$6:$AC$6,\"<\"&$G304+Input_General!$E$22),\"Error\")","v":54600},{"$f":"IFERROR(SUMIFS(L304:AC304,$L$6:$AC$6,\">=\"&$G304,$L$6:$AC$6,\"<\"&$G304+Input_General!$F$22),\"Error\")","v":54600},null,{"$f":"IFERROR(IF($G304=L$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=M$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=N$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=O$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=P$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":54600},{"$f":"IFERROR(IF($G304=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=R$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=S$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=T$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=U$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=V$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=W$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=X$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G304=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C304,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G304,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2027,null,"DieselCAPEX Truck without Powertrain2027"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L305:AC305,$L$6:$AC$6,\">=\"&$G305,$L$6:$AC$6,\"<\"&$G305+Input_General!$E$22),\"Error\")","v":54600},{"$f":"IFERROR(SUMIFS(L305:AC305,$L$6:$AC$6,\">=\"&$G305,$L$6:$AC$6,\"<\"&$G305+Input_General!$F$22),\"Error\")","v":54600},null,{"$f":"IFERROR(IF($G305=L$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=M$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=N$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=O$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=P$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":54600},{"$f":"IFERROR(IF($G305=R$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=S$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=T$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=U$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=V$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=W$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=X$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G305=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2028,null,"DieselCAPEX Truck without Powertrain2028"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L306:AC306,$L$6:$AC$6,\">=\"&$G306,$L$6:$AC$6,\"<\"&$G306+Input_General!$E$22),\"Error\")","v":54600},{"$f":"IFERROR(SUMIFS(L306:AC306,$L$6:$AC$6,\">=\"&$G306,$L$6:$AC$6,\"<\"&$G306+Input_General!$F$22),\"Error\")","v":54600},null,{"$f":"IFERROR(IF($G306=L$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=M$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=N$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=O$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=P$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=R$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":54600},{"$f":"IFERROR(IF($G306=S$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=T$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=U$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=V$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=W$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=X$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G306=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C306,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G306,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2029,null,"DieselCAPEX Truck without Powertrain2029"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L307:AC307,$L$6:$AC$6,\">=\"&$G307,$L$6:$AC$6,\"<\"&$G307+Input_General!$E$22),\"Error\")","v":54600},{"$f":"IFERROR(SUMIFS(L307:AC307,$L$6:$AC$6,\">=\"&$G307,$L$6:$AC$6,\"<\"&$G307+Input_General!$F$22),\"Error\")","v":54600},null,{"$f":"IFERROR(IF($G307=L$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=M$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=N$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=O$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=P$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=R$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=S$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":54600},{"$f":"IFERROR(IF($G307=T$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=U$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=V$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=W$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=X$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G307=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C299","v":"CAPEX Truck without Powertrain"},null,2030,null,"DieselCAPEX Truck without Powertrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$20","v":"CAPEX Powertrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,0,null,"DieselCAPEX Powertrain0"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L310:AC310,$L$6:$AC$6,\">=\"&$G310,$L$6:$AC$6,\"<\"&$G300+Input_General!$E$22),\"Error\")","v":17500},{"$f":"IFERROR(SUMIFS(L310:AC310,$L$6:$AC$6,\">=\"&$G310,$L$6:$AC$6,\"<\"&$G310+Input_General!$F$22),\"Error\")","v":17500},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G310,$E333:$E698,$C310)","v":0},17500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2023,null,"DieselCAPEX Powertrain2023"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L311:AC311,$L$6:$AC$6,\">=\"&$G311,$L$6:$AC$6,\"<\"&$G301+Input_General!$E$22),\"Error\")","v":17500},{"$f":"IFERROR(SUMIFS(L311:AC311,$L$6:$AC$6,\">=\"&$G311,$L$6:$AC$6,\"<\"&$G311+Input_General!$F$22),\"Error\")","v":17500},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G311,$E333:$E698,$C311)","v":0},0,17500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2024,null,"DieselCAPEX Powertrain2024"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L312:AC312,$L$6:$AC$6,\">=\"&$G312,$L$6:$AC$6,\"<\"&$G302+Input_General!$E$22),\"Error\")","v":19325},{"$f":"IFERROR(SUMIFS(L312:AC312,$L$6:$AC$6,\">=\"&$G312,$L$6:$AC$6,\"<\"&$G312+Input_General!$F$22),\"Error\")","v":19325},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G312,$E333:$E698,$C312)","v":0},0,0,19325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2025,null,"DieselCAPEX Powertrain2025"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L313:AC313,$L$6:$AC$6,\">=\"&$G313,$L$6:$AC$6,\"<\"&$G303+Input_General!$E$22),\"Error\")","v":19325},{"$f":"IFERROR(SUMIFS(L313:AC313,$L$6:$AC$6,\">=\"&$G313,$L$6:$AC$6,\"<\"&$G313+Input_General!$F$22),\"Error\")","v":19325},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G313,$E333:$E698,$C313)","v":0},0,0,0,19325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2026,null,"DieselCAPEX Powertrain2026"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L314:AC314,$L$6:$AC$6,\">=\"&$G314,$L$6:$AC$6,\"<\"&$G304+Input_General!$E$22),\"Error\")","v":19325},{"$f":"IFERROR(SUMIFS(L314:AC314,$L$6:$AC$6,\">=\"&$G314,$L$6:$AC$6,\"<\"&$G314+Input_General!$F$22),\"Error\")","v":19325},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G314,$E333:$E698,$C314)","v":0},0,0,0,0,19325,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2027,null,"DieselCAPEX Powertrain2027"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L315:AC315,$L$6:$AC$6,\">=\"&$G315,$L$6:$AC$6,\"<\"&$G305+Input_General!$E$22),\"Error\")","v":19325},{"$f":"IFERROR(SUMIFS(L315:AC315,$L$6:$AC$6,\">=\"&$G315,$L$6:$AC$6,\"<\"&$G315+Input_General!$F$22),\"Error\")","v":19325},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G315,$E333:$E698,$C315)","v":0},0,0,0,0,0,19325,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2028,null,"DieselCAPEX Powertrain2028"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L316:AC316,$L$6:$AC$6,\">=\"&$G316,$L$6:$AC$6,\"<\"&$G306+Input_General!$E$22),\"Error\")","v":19325},{"$f":"IFERROR(SUMIFS(L316:AC316,$L$6:$AC$6,\">=\"&$G316,$L$6:$AC$6,\"<\"&$G316+Input_General!$F$22),\"Error\")","v":19325},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G316,$E333:$E698,$C316)","v":0},0,0,0,0,0,0,19325,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2029,null,"DieselCAPEX Powertrain2029"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L317:AC317,$L$6:$AC$6,\">=\"&$G317,$L$6:$AC$6,\"<\"&$G307+Input_General!$E$22),\"Error\")","v":19325},{"$f":"IFERROR(SUMIFS(L317:AC317,$L$6:$AC$6,\">=\"&$G317,$L$6:$AC$6,\"<\"&$G317+Input_General!$F$22),\"Error\")","v":19325},{"$f":"SUMIFS(K333:K698,$G333:$G698,$G317,$E333:$E698,$C317)","v":0},0,0,0,0,0,0,0,19325,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C8","v":"Diesel"},{"$f":"C309","v":"CAPEX Powertrain"},null,2030,null,"DieselCAPEX Powertrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!E20","v":"Residual Value Powertrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I343,I363,I384,I404,I425,I445,I466,I486,I507,I527,I548,I568,I589,I609,I630,I650,I671,I691)","v":14125},{"$f":"SUM(J343,J363,J384,J404,J425,J445,J466,J486,J507,J527,J548,J568,J589,J609,J630,J650,J671,J691)","v":10750},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C320","v":"Residual Value of Powertrain"},null,2023,null,"DieselResidual Value of Powertrain2023"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"SUM(I344,I364,I385,I405,I426,I446,I467,I487,I508,I528,I549,I569,I590,I610,I631,I651,I672,I692)","v":14125},10750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2024,null,"DieselResidual Value of Powertrain2024"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},15598.03571428571,11871.071428571426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2025,null,"DieselResidual Value of Powertrain2025"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},15598.03571428571,11871.071428571426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2026,null,"DieselResidual Value of Powertrain2026"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},15598.03571428571,11871.071428571426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2027,null,"DieselResidual Value of Powertrain2027"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},15598.03571428571,11871.071428571426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2028,null,"DieselResidual Value of Powertrain2028"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},15598.03571428571,11871.071428571426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2029,null,"DieselResidual Value of Powertrain2029"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},15598.03571428571,11871.071428571426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Residual Value of Powertrain",null,2030,null,"DieselResidual Value of Powertrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" & \"&Terms!$D$11&\" of \"&Terms!$E$20&\" components\"","v":"CAPEX & Residual Value of Powertrain components"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,{"$f":"G329","v":0},null,{"$f":"AE329&AF329&AH329","v":"Diesel0"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$8","v":"CAPEX Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,0,null,"DieselCAPEX Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F333,Allocations!$C$21:$C$28,0),MATCH(C333,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L333:AC333,$L$6:$AC$6,\">=\"&$G333,$L$6:$AC$6,\"<\"&$G333+Input_General!$E$22),\"Error\")","v":17500},{"$f":"IFERROR(SUMIFS(L333:AC333,$L$6:$AC$6,\">=\"&$G333,$L$6:$AC$6,\"<\"&$G333+Input_General!$F$22),\"Error\")","v":17500},0,{"$f":"IFERROR(IF($G333=L$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":17500},{"$f":"IFERROR(IF($G333=M$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=N$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=O$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=P$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=R$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=S$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=T$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=U$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=V$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=W$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=X$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G333=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F333,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G333,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D333,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2023,null,"DieselCAPEX Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L334:AC334,$L$6:$AC$6,\">=\"&$G334,$L$6:$AC$6,\"<\"&$G334+Input_General!$E$22),\"Error\")","v":17500},{"$f":"IFERROR(SUMIFS(L334:AC334,$L$6:$AC$6,\">=\"&$G334,$L$6:$AC$6,\"<\"&$G334+Input_General!$F$22),\"Error\")","v":17500},0,{"$f":"IFERROR(IF($G334=L$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=M$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":17500},{"$f":"IFERROR(IF($G334=N$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=O$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=P$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=R$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=S$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=T$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=U$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=V$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=W$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=X$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G334=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D334,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2024,null,"DieselCAPEX Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L335:AC335,$L$6:$AC$6,\">=\"&$G335,$L$6:$AC$6,\"<\"&$G335+Input_General!$E$22),\"Error\")","v":19325},{"$f":"IFERROR(SUMIFS(L335:AC335,$L$6:$AC$6,\">=\"&$G335,$L$6:$AC$6,\"<\"&$G335+Input_General!$F$22),\"Error\")","v":19325},0,{"$f":"IFERROR(IF($G335=L$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=M$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=N$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":19325},{"$f":"IFERROR(IF($G335=O$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=P$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=R$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=S$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=T$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=U$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=V$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=W$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=X$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G335=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F335,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G335,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D335,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2025,null,"DieselCAPEX Diesel Drivetrain2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L336:AC336,$L$6:$AC$6,\">=\"&$G336,$L$6:$AC$6,\"<\"&$G336+Input_General!$E$22),\"Error\")","v":19325},{"$f":"IFERROR(SUMIFS(L336:AC336,$L$6:$AC$6,\">=\"&$G336,$L$6:$AC$6,\"<\"&$G336+Input_General!$F$22),\"Error\")","v":19325},0,{"$f":"IFERROR(IF($G336=L$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=M$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=N$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=O$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":19325},{"$f":"IFERROR(IF($G336=P$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=R$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=S$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=T$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=U$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=V$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=W$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=X$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G336=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D336,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2026,null,"DieselCAPEX Diesel Drivetrain2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L337:AC337,$L$6:$AC$6,\">=\"&$G337,$L$6:$AC$6,\"<\"&$G337+Input_General!$E$22),\"Error\")","v":19325},{"$f":"IFERROR(SUMIFS(L337:AC337,$L$6:$AC$6,\">=\"&$G337,$L$6:$AC$6,\"<\"&$G337+Input_General!$F$22),\"Error\")","v":19325},0,{"$f":"IFERROR(IF($G337=L$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=M$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=N$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=O$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=P$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":19325},{"$f":"IFERROR(IF($G337=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=R$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=S$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=T$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=U$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=V$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=W$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=X$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G337=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F337,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G337,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D337,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2027,null,"DieselCAPEX Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L338:AC338,$L$6:$AC$6,\">=\"&$G338,$L$6:$AC$6,\"<\"&$G338+Input_General!$E$22),\"Error\")","v":19325},{"$f":"IFERROR(SUMIFS(L338:AC338,$L$6:$AC$6,\">=\"&$G338,$L$6:$AC$6,\"<\"&$G338+Input_General!$F$22),\"Error\")","v":19325},0,{"$f":"IFERROR(IF($G338=L$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=M$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=N$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=O$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=P$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":19325},{"$f":"IFERROR(IF($G338=R$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=S$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=T$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=U$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=V$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=W$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=X$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G338=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F338,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G338,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D338,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2028,null,"DieselCAPEX Diesel Drivetrain2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L339:AC339,$L$6:$AC$6,\">=\"&$G339,$L$6:$AC$6,\"<\"&$G339+Input_General!$E$22),\"Error\")","v":19325},{"$f":"IFERROR(SUMIFS(L339:AC339,$L$6:$AC$6,\">=\"&$G339,$L$6:$AC$6,\"<\"&$G339+Input_General!$F$22),\"Error\")","v":19325},0,{"$f":"IFERROR(IF($G339=L$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=M$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=N$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=O$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=P$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=R$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":19325},{"$f":"IFERROR(IF($G339=S$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=T$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=U$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=V$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=W$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=X$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G339=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F339,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G339,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D339,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2029,null,"DieselCAPEX Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D333","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L340:AC340,$L$6:$AC$6,\">=\"&$G340,$L$6:$AC$6,\"<\"&$G340+Input_General!$E$22),\"Error\")","v":19325},{"$f":"IFERROR(SUMIFS(L340:AC340,$L$6:$AC$6,\">=\"&$G340,$L$6:$AC$6,\"<\"&$G340+Input_General!$F$22),\"Error\")","v":19325},0,{"$f":"IFERROR(IF($G340=L$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=M$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=N$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=O$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=P$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=R$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=S$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":19325},{"$f":"IFERROR(IF($G340=T$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=U$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=V$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=W$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=X$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G340=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F340,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G340,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D340,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C332","v":"CAPEX Diesel Drivetrain"},null,2030,null,"DieselCAPEX Diesel Drivetrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$8","v":"Residual Value Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,0,null,"DieselResidual Value Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F343,Allocations!$C$21:$C$28,0),MATCH(C343,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G343-1+Input_General!$E$22,$K343:$AC343),I333*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":14125},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G343-1+Input_General!$F$22,$K343:$AC343),I333*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":10750},0,{"$f":"IF(K343=0,IF(OR(K343>0,L333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":16825},{"$f":"IF(L343=0,IF(OR(L343>0,M333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":16150},{"$f":"IF(M343=0,IF(OR(M343>0,N333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":15475},{"$f":"IF(N343=0,IF(OR(N343>0,O333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":14800},{"$f":"IF(O343=0,IF(OR(O343>0,P333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":14125},{"$f":"IF(P343=0,IF(OR(P343>0,Q333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":13450},{"$f":"IF(Q343=0,IF(OR(Q343>0,R333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":12775},{"$f":"IF(R343=0,IF(OR(R343>0,S333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":12100},{"$f":"IF(S343=0,IF(OR(S343>0,T333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":11425},{"$f":"IF(T343=0,IF(OR(T343>0,U333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":10750},{"$f":"IF(U343=0,IF(OR(U343>0,V333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":10075},{"$f":"IF(V343=0,IF(OR(V343>0,W333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":9400},{"$f":"IF(W343=0,IF(OR(W343>0,X333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":8725},{"$f":"IF(X343=0,IF(OR(X343>0,Y333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":8050},{"$f":"IF(Y343=0,IF(OR(Y343>0,Z333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":7375},{"$f":"IF(Z343=0,IF(OR(Z343>0,AA333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":6700},{"$f":"IF(AA343=0,IF(OR(AA343>0,AB333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":6025},{"$f":"IF(AB343=0,IF(OR(AB343>0,AC333>0),MAX(0,($J333-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB343-($J333*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C343,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":5350},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2023,null,"DieselResidual Value Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G344-1+Input_General!$E$22,$K344:$AC344),I334*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":14125},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G344-1+Input_General!$F$22,$K344:$AC344),I334*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":10750},0,{"$f":"IF(K344=0,IF(OR(K344>0,L334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L344=0,IF(OR(L344>0,M334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":16825},{"$f":"IF(M344=0,IF(OR(M344>0,N334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":16150},{"$f":"IF(N344=0,IF(OR(N344>0,O334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":15475},{"$f":"IF(O344=0,IF(OR(O344>0,P334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":14800},{"$f":"IF(P344=0,IF(OR(P344>0,Q334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":14125},{"$f":"IF(Q344=0,IF(OR(Q344>0,R334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":13450},{"$f":"IF(R344=0,IF(OR(R344>0,S334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":12775},{"$f":"IF(S344=0,IF(OR(S344>0,T334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":12100},{"$f":"IF(T344=0,IF(OR(T344>0,U334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":11425},{"$f":"IF(U344=0,IF(OR(U344>0,V334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":10750},{"$f":"IF(V344=0,IF(OR(V344>0,W334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":10075},{"$f":"IF(W344=0,IF(OR(W344>0,X334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":9400},{"$f":"IF(X344=0,IF(OR(X344>0,Y334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":8725},{"$f":"IF(Y344=0,IF(OR(Y344>0,Z334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":8050},{"$f":"IF(Z344=0,IF(OR(Z344>0,AA334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":7375},{"$f":"IF(AA344=0,IF(OR(AA344>0,AB334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":6700},{"$f":"IF(AB344=0,IF(OR(AB344>0,AC334>0),MAX(0,($J334-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB344-($J334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":6025},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2024,null,"DieselResidual Value Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G345-1+Input_General!$E$22,$K345:$AC345),I335*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":15598.03571428571},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G345-1+Input_General!$F$22,$K345:$AC345),I335*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":11871.071428571426},0,{"$f":"IF(K345=0,IF(OR(K345>0,L335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L345=0,IF(OR(L345>0,M335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M345=0,IF(OR(M345>0,N335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":18579.607142857141},{"$f":"IF(N345=0,IF(OR(N345>0,O335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":17834.214285714283},{"$f":"IF(O345=0,IF(OR(O345>0,P335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":17088.821428571424},{"$f":"IF(P345=0,IF(OR(P345>0,Q335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":16343.428571428567},{"$f":"IF(Q345=0,IF(OR(Q345>0,R335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":15598.03571428571},{"$f":"IF(R345=0,IF(OR(R345>0,S335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":14852.642857142853},{"$f":"IF(S345=0,IF(OR(S345>0,T335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":14107.249999999996},{"$f":"IF(T345=0,IF(OR(T345>0,U335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":13361.857142857139},{"$f":"IF(U345=0,IF(OR(U345>0,V335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":12616.464285714283},{"$f":"IF(V345=0,IF(OR(V345>0,W335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":11871.071428571426},{"$f":"IF(W345=0,IF(OR(W345>0,X335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":11125.678571428569},{"$f":"IF(X345=0,IF(OR(X345>0,Y335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":10380.285714285712},{"$f":"IF(Y345=0,IF(OR(Y345>0,Z335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":9634.8928571428551},{"$f":"IF(Z345=0,IF(OR(Z345>0,AA335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":8889.4999999999982},{"$f":"IF(AA345=0,IF(OR(AA345>0,AB335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":8144.1071428571413},{"$f":"IF(AB345=0,IF(OR(AB345>0,AC335>0),MAX(0,($J335-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB345-($J335*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C345,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":7398.7142857142844},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2025,null,"DieselResidual Value Diesel Drivetrain2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G346-1+Input_General!$E$22,$K346:$AC346),I336*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":15598.03571428571},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G346-1+Input_General!$F$22,$K346:$AC346),I336*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":11871.071428571426},0,{"$f":"IF(K346=0,IF(OR(K346>0,L336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L346=0,IF(OR(L346>0,M336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M346=0,IF(OR(M346>0,N336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N346=0,IF(OR(N346>0,O336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":18579.607142857141},{"$f":"IF(O346=0,IF(OR(O346>0,P336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":17834.214285714283},{"$f":"IF(P346=0,IF(OR(P346>0,Q336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":17088.821428571424},{"$f":"IF(Q346=0,IF(OR(Q346>0,R336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":16343.428571428567},{"$f":"IF(R346=0,IF(OR(R346>0,S336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":15598.03571428571},{"$f":"IF(S346=0,IF(OR(S346>0,T336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":14852.642857142853},{"$f":"IF(T346=0,IF(OR(T346>0,U336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":14107.249999999996},{"$f":"IF(U346=0,IF(OR(U346>0,V336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":13361.857142857139},{"$f":"IF(V346=0,IF(OR(V346>0,W336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":12616.464285714283},{"$f":"IF(W346=0,IF(OR(W346>0,X336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":11871.071428571426},{"$f":"IF(X346=0,IF(OR(X346>0,Y336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":11125.678571428569},{"$f":"IF(Y346=0,IF(OR(Y346>0,Z336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":10380.285714285712},{"$f":"IF(Z346=0,IF(OR(Z346>0,AA336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":9634.8928571428551},{"$f":"IF(AA346=0,IF(OR(AA346>0,AB336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":8889.4999999999982},{"$f":"IF(AB346=0,IF(OR(AB346>0,AC336>0),MAX(0,($J336-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB346-($J336*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C346,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":8144.1071428571413},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2026,null,"DieselResidual Value Diesel Drivetrain2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G347-1+Input_General!$E$22,$K347:$AC347),I337*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":15598.03571428571},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G347-1+Input_General!$F$22,$K347:$AC347),I337*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":11871.071428571426},0,{"$f":"IF(K347=0,IF(OR(K347>0,L337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L347=0,IF(OR(L347>0,M337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M347=0,IF(OR(M347>0,N337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N347=0,IF(OR(N347>0,O337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O347=0,IF(OR(O347>0,P337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":18579.607142857141},{"$f":"IF(P347=0,IF(OR(P347>0,Q337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":17834.214285714283},{"$f":"IF(Q347=0,IF(OR(Q347>0,R337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":17088.821428571424},{"$f":"IF(R347=0,IF(OR(R347>0,S337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":16343.428571428567},{"$f":"IF(S347=0,IF(OR(S347>0,T337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":15598.03571428571},{"$f":"IF(T347=0,IF(OR(T347>0,U337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":14852.642857142853},{"$f":"IF(U347=0,IF(OR(U347>0,V337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":14107.249999999996},{"$f":"IF(V347=0,IF(OR(V347>0,W337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":13361.857142857139},{"$f":"IF(W347=0,IF(OR(W347>0,X337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":12616.464285714283},{"$f":"IF(X347=0,IF(OR(X347>0,Y337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":11871.071428571426},{"$f":"IF(Y347=0,IF(OR(Y347>0,Z337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":11125.678571428569},{"$f":"IF(Z347=0,IF(OR(Z347>0,AA337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":10380.285714285712},{"$f":"IF(AA347=0,IF(OR(AA347>0,AB337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":9634.8928571428551},{"$f":"IF(AB347=0,IF(OR(AB347>0,AC337>0),MAX(0,($J337-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB347-($J337*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C347,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":8889.4999999999982},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2027,null,"DieselResidual Value Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G348-1+Input_General!$E$22,$K348:$AC348),I338*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":15598.03571428571},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G348-1+Input_General!$F$22,$K348:$AC348),I338*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":11871.071428571426},0,{"$f":"IF(K348=0,IF(OR(K348>0,L338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L348=0,IF(OR(L348>0,M338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M348=0,IF(OR(M348>0,N338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N348=0,IF(OR(N348>0,O338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O348=0,IF(OR(O348>0,P338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P348=0,IF(OR(P348>0,Q338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":18579.607142857141},{"$f":"IF(Q348=0,IF(OR(Q348>0,R338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":17834.214285714283},{"$f":"IF(R348=0,IF(OR(R348>0,S338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":17088.821428571424},{"$f":"IF(S348=0,IF(OR(S348>0,T338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":16343.428571428567},{"$f":"IF(T348=0,IF(OR(T348>0,U338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":15598.03571428571},{"$f":"IF(U348=0,IF(OR(U348>0,V338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":14852.642857142853},{"$f":"IF(V348=0,IF(OR(V348>0,W338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":14107.249999999996},{"$f":"IF(W348=0,IF(OR(W348>0,X338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":13361.857142857139},{"$f":"IF(X348=0,IF(OR(X348>0,Y338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":12616.464285714283},{"$f":"IF(Y348=0,IF(OR(Y348>0,Z338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":11871.071428571426},{"$f":"IF(Z348=0,IF(OR(Z348>0,AA338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":11125.678571428569},{"$f":"IF(AA348=0,IF(OR(AA348>0,AB338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":10380.285714285712},{"$f":"IF(AB348=0,IF(OR(AB348>0,AC338>0),MAX(0,($J338-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB348-($J338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":9634.8928571428551},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2028,null,"DieselResidual Value Diesel Drivetrain2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G349-1+Input_General!$E$22,$K349:$AC349),I339*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":15598.03571428571},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G349-1+Input_General!$F$22,$K349:$AC349),I339*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":11871.071428571426},0,{"$f":"IF(K349=0,IF(OR(K349>0,L339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L349=0,IF(OR(L349>0,M339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M349=0,IF(OR(M349>0,N339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N349=0,IF(OR(N349>0,O339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O349=0,IF(OR(O349>0,P339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P349=0,IF(OR(P349>0,Q339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q349=0,IF(OR(Q349>0,R339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":18579.607142857141},{"$f":"IF(R349=0,IF(OR(R349>0,S339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":17834.214285714283},{"$f":"IF(S349=0,IF(OR(S349>0,T339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":17088.821428571424},{"$f":"IF(T349=0,IF(OR(T349>0,U339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":16343.428571428567},{"$f":"IF(U349=0,IF(OR(U349>0,V339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":15598.03571428571},{"$f":"IF(V349=0,IF(OR(V349>0,W339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":14852.642857142853},{"$f":"IF(W349=0,IF(OR(W349>0,X339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":14107.249999999996},{"$f":"IF(X349=0,IF(OR(X349>0,Y339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":13361.857142857139},{"$f":"IF(Y349=0,IF(OR(Y349>0,Z339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":12616.464285714283},{"$f":"IF(Z349=0,IF(OR(Z349>0,AA339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":11871.071428571426},{"$f":"IF(AA349=0,IF(OR(AA349>0,AB339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":11125.678571428569},{"$f":"IF(AB349=0,IF(OR(AB349>0,AC339>0),MAX(0,($J339-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB349-($J339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":10380.285714285712},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2029,null,"DieselResidual Value Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G350-1+Input_General!$E$22,$K350:$AC350),I340*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":15598.03571428571},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G350-1+Input_General!$F$22,$K350:$AC350),I340*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":11871.071428571426},0,{"$f":"IF(K350=0,IF(OR(K350>0,L340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L350=0,IF(OR(L350>0,M340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M350=0,IF(OR(M350>0,N340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N350=0,IF(OR(N350>0,O340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O350=0,IF(OR(O350>0,P340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P350=0,IF(OR(P350>0,Q340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q350=0,IF(OR(Q350>0,R340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R350=0,IF(OR(R350>0,S340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":18579.607142857141},{"$f":"IF(S350=0,IF(OR(S350>0,T340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":17834.214285714283},{"$f":"IF(T350=0,IF(OR(T350>0,U340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":17088.821428571424},{"$f":"IF(U350=0,IF(OR(U350>0,V340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":16343.428571428567},{"$f":"IF(V350=0,IF(OR(V350>0,W340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":15598.03571428571},{"$f":"IF(W350=0,IF(OR(W350>0,X340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":14852.642857142853},{"$f":"IF(X350=0,IF(OR(X350>0,Y340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":14107.249999999996},{"$f":"IF(Y350=0,IF(OR(Y350>0,Z340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":13361.857142857139},{"$f":"IF(Z350=0,IF(OR(Z350>0,AA340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":12616.464285714283},{"$f":"IF(AA350=0,IF(OR(AA350>0,AB340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":11871.071428571426},{"$f":"IF(AB350=0,IF(OR(AB350>0,AC340>0),MAX(0,($J340-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB350-($J340*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C350,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":11125.678571428569},null,{"$f":"C8","v":"Diesel"},{"$f":"C342","v":"Residual Value Diesel Drivetrain"},null,2030,null,"DieselResidual Value Diesel Drivetrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$8","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,0,null,"DieselCAPEX Replacement Unit Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F353,Allocations!$C$21:$C$28,0),MATCH(C353,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L353:AC353,$L$6:$AC$6,\">=\"&$G353,$L$6:$AC$6,\"<\"&$G353+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L353:AC353,$L$6:$AC$6,\">=\"&$G353,$L$6:$AC$6,\"<\"&$G333+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L353=\"x\",\"x\",\nIF(L353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(M15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M353=\"x\",\"x\",\nIF(M353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(N15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N353=\"x\",\"x\",\nIF(N353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(O15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O353=\"x\",\"x\",\nIF(O353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(P15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P353=\"x\",\"x\",\nIF(P353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Q15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q353=\"x\",\"x\",\nIF(Q353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(R15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R353=\"x\",\"x\",\nIF(R353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(S15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S353=\"x\",\"x\",\nIF(S353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(T15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T353=\"x\",\"x\",\nIF(T353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(U15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U353=\"x\",\"x\",\nIF(U353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(V15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V353=\"x\",\"x\",\nIF(V353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(W15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W353=\"x\",\"x\",\nIF(W353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(X15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X353=\"x\",\"x\",\nIF(X353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Y15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y353=\"x\",\"x\",\nIF(Y353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Z15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z353=\"x\",\"x\",\nIF(Z353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AA15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA353=\"x\",\"x\",\nIF(AA353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AB15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB353=\"x\",\"x\",\nIF(AB353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AC15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D353),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2023,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L354:AC354,$L$6:$AC$6,\">=\"&$G354,$L$6:$AC$6,\"<\"&$G334+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L354:AC354,$L$6:$AC$6,\">=\"&$G354,$L$6:$AC$6,\"<\"&$G334+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L354=\"x\",\"x\",\nIF(L354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(M16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M354=\"x\",\"x\",\nIF(M354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(N16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N354=\"x\",\"x\",\nIF(N354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(O16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O354=\"x\",\"x\",\nIF(O354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(P16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P354=\"x\",\"x\",\nIF(P354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Q16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q354=\"x\",\"x\",\nIF(Q354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(R16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R354=\"x\",\"x\",\nIF(R354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(S16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S354=\"x\",\"x\",\nIF(S354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(T16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T354=\"x\",\"x\",\nIF(T354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(U16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U354=\"x\",\"x\",\nIF(U354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(V16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V354=\"x\",\"x\",\nIF(V354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(W16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W354=\"x\",\"x\",\nIF(W354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(X16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X354=\"x\",\"x\",\nIF(X354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Y16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y354=\"x\",\"x\",\nIF(Y354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Z16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z354=\"x\",\"x\",\nIF(Z354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AA16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA354=\"x\",\"x\",\nIF(AA354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AB16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB354=\"x\",\"x\",\nIF(AB354=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F354,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AC16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C354,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D354),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2024,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L355:AC355,$L$6:$AC$6,\">=\"&$G355,$L$6:$AC$6,\"<\"&$G335+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L355:AC355,$L$6:$AC$6,\">=\"&$G355,$L$6:$AC$6,\"<\"&$G335+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L355=\"x\",\"x\",\nIF(L355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(M17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M355=\"x\",\"x\",\nIF(M355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(N17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N355=\"x\",\"x\",\nIF(N355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(O17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O355=\"x\",\"x\",\nIF(O355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(P17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P355=\"x\",\"x\",\nIF(P355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Q17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q355=\"x\",\"x\",\nIF(Q355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(R17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R355=\"x\",\"x\",\nIF(R355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(S17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S355=\"x\",\"x\",\nIF(S355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(T17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T355=\"x\",\"x\",\nIF(T355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(U17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U355=\"x\",\"x\",\nIF(U355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(V17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V355=\"x\",\"x\",\nIF(V355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(W17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W355=\"x\",\"x\",\nIF(W355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(X17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X355=\"x\",\"x\",\nIF(X355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Y17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y355=\"x\",\"x\",\nIF(Y355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Z17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z355=\"x\",\"x\",\nIF(Z355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AA17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA355=\"x\",\"x\",\nIF(AA355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AB17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB355=\"x\",\"x\",\nIF(AB355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AC17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D355),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2025,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L356:AC356,$L$6:$AC$6,\">=\"&$G356,$L$6:$AC$6,\"<\"&$G336+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L356:AC356,$L$6:$AC$6,\">=\"&$G356,$L$6:$AC$6,\"<\"&$G336+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L356=\"x\",\"x\",\nIF(L356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(M18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M356=\"x\",\"x\",\nIF(M356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(N18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N356=\"x\",\"x\",\nIF(N356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(O18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O356=\"x\",\"x\",\nIF(O356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(P18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P356=\"x\",\"x\",\nIF(P356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Q18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q356=\"x\",\"x\",\nIF(Q356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(R18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R356=\"x\",\"x\",\nIF(R356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(S18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S356=\"x\",\"x\",\nIF(S356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(T18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T356=\"x\",\"x\",\nIF(T356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(U18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U356=\"x\",\"x\",\nIF(U356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(V18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V356=\"x\",\"x\",\nIF(V356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(W18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W356=\"x\",\"x\",\nIF(W356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(X18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X356=\"x\",\"x\",\nIF(X356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Y18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y356=\"x\",\"x\",\nIF(Y356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Z18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z356=\"x\",\"x\",\nIF(Z356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AA18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA356=\"x\",\"x\",\nIF(AA356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AB18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB356=\"x\",\"x\",\nIF(AB356=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F356,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AC18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C356,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D356),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2026,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L357:AC357,$L$6:$AC$6,\">=\"&$G357,$L$6:$AC$6,\"<\"&$G337+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L357:AC357,$L$6:$AC$6,\">=\"&$G357,$L$6:$AC$6,\"<\"&$G337+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L357=\"x\",\"x\",\nIF(L357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(M19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M357=\"x\",\"x\",\nIF(M357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(N19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N357=\"x\",\"x\",\nIF(N357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(O19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O357=\"x\",\"x\",\nIF(O357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(P19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P357=\"x\",\"x\",\nIF(P357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Q19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q357=\"x\",\"x\",\nIF(Q357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(R19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R357=\"x\",\"x\",\nIF(R357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(S19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S357=\"x\",\"x\",\nIF(S357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(T19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T357=\"x\",\"x\",\nIF(T357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(U19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U357=\"x\",\"x\",\nIF(U357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(V19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V357=\"x\",\"x\",\nIF(V357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(W19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W357=\"x\",\"x\",\nIF(W357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(X19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X357=\"x\",\"x\",\nIF(X357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Y19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y357=\"x\",\"x\",\nIF(Y357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Z19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z357=\"x\",\"x\",\nIF(Z357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AA19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA357=\"x\",\"x\",\nIF(AA357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AB19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB357=\"x\",\"x\",\nIF(AB357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AC19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D357),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2027,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L358:AC358,$L$6:$AC$6,\">=\"&$G358,$L$6:$AC$6,\"<\"&$G338+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L358:AC358,$L$6:$AC$6,\">=\"&$G358,$L$6:$AC$6,\"<\"&$G338+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L358=\"x\",\"x\",\nIF(L358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(M20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M358=\"x\",\"x\",\nIF(M358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(N20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N358=\"x\",\"x\",\nIF(N358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(O20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O358=\"x\",\"x\",\nIF(O358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(P20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P358=\"x\",\"x\",\nIF(P358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Q20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q358=\"x\",\"x\",\nIF(Q358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(R20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R358=\"x\",\"x\",\nIF(R358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(S20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S358=\"x\",\"x\",\nIF(S358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(T20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T358=\"x\",\"x\",\nIF(T358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(U20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U358=\"x\",\"x\",\nIF(U358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(V20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V358=\"x\",\"x\",\nIF(V358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(W20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W358=\"x\",\"x\",\nIF(W358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(X20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X358=\"x\",\"x\",\nIF(X358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Y20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y358=\"x\",\"x\",\nIF(Y358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Z20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z358=\"x\",\"x\",\nIF(Z358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AA20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA358=\"x\",\"x\",\nIF(AA358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AB20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB358=\"x\",\"x\",\nIF(AB358=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F358,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AC20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C358,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D358),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2028,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L359:AC359,$L$6:$AC$6,\">=\"&$G359,$L$6:$AC$6,\"<\"&$G339+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L359:AC359,$L$6:$AC$6,\">=\"&$G359,$L$6:$AC$6,\"<\"&$G339+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L359=\"x\",\"x\",\nIF(L359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(M21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M359=\"x\",\"x\",\nIF(M359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(N21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N359=\"x\",\"x\",\nIF(N359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(O21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O359=\"x\",\"x\",\nIF(O359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(P21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P359=\"x\",\"x\",\nIF(P359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Q21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q359=\"x\",\"x\",\nIF(Q359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(R21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R359=\"x\",\"x\",\nIF(R359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(S21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S359=\"x\",\"x\",\nIF(S359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(T21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T359=\"x\",\"x\",\nIF(T359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(U21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U359=\"x\",\"x\",\nIF(U359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(V21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V359=\"x\",\"x\",\nIF(V359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(W21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W359=\"x\",\"x\",\nIF(W359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(X21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X359=\"x\",\"x\",\nIF(X359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Y21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y359=\"x\",\"x\",\nIF(Y359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Z21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z359=\"x\",\"x\",\nIF(Z359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AA21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA359=\"x\",\"x\",\nIF(AA359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AB21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB359=\"x\",\"x\",\nIF(AB359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AC21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D359),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2029,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L360:AC360,$L$6:$AC$6,\">=\"&$G360,$L$6:$AC$6,\"<\"&$G340+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L360:AC360,$L$6:$AC$6,\">=\"&$G360,$L$6:$AC$6,\"<\"&$G340+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L360=\"x\",\"x\",\nIF(L360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(M22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M360=\"x\",\"x\",\nIF(M360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(N22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N360=\"x\",\"x\",\nIF(N360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(O22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O360=\"x\",\"x\",\nIF(O360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(P22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P360=\"x\",\"x\",\nIF(P360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Q22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q360=\"x\",\"x\",\nIF(Q360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(R22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R360=\"x\",\"x\",\nIF(R360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(S22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S360=\"x\",\"x\",\nIF(S360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(T22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T360=\"x\",\"x\",\nIF(T360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(U22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U360=\"x\",\"x\",\nIF(U360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(V22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V360=\"x\",\"x\",\nIF(V360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(W22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W360=\"x\",\"x\",\nIF(W360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(X22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X360=\"x\",\"x\",\nIF(X360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Y22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y360=\"x\",\"x\",\nIF(Y360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Z22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z360=\"x\",\"x\",\nIF(Z360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AA22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA360=\"x\",\"x\",\nIF(AA360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AB22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB360=\"x\",\"x\",\nIF(AB360=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F360,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AC22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C360,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D360),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2030,null,"DieselCAPEX Replacement Unit Diesel Drivetrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11& \" \"&Terms!$E$22&\" \"& Terms!$E$8","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,0,null,"DieselResidual Value Replacement Unit Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F363,Allocations!$C$21:$C$28,0),MATCH($C363,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G363-1+Input_General!$E$22,$K363:$AC363),I353*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G363-1+Input_General!$F$22,$K363:$AC363),I353*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K363=0,IF(OR(K363>0,L353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L363=0,IF(OR(L363>0,M353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M363=0,IF(OR(M363>0,N353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N363=0,IF(OR(N363>0,O353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O363=0,IF(OR(O363>0,P353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P363=0,IF(OR(P363>0,Q353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q363=0,IF(OR(Q363>0,R353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R363=0,IF(OR(R363>0,S353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S363=0,IF(OR(S363>0,T353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T363=0,IF(OR(T363>0,U353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U363=0,IF(OR(U363>0,V353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V363=0,IF(OR(V363>0,W353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W363=0,IF(OR(W363>0,X353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X363=0,IF(OR(X363>0,Y353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y363=0,IF(OR(Y363>0,Z353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z363=0,IF(OR(Z363>0,AA353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA363=0,IF(OR(AA363>0,AB353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB363=0,IF(OR(AB363>0,AC353>0),MAX(0,($J353-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB363-($J353*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C363,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2023,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G364-1+Input_General!$E$22,$K364:$AC364),I354*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G364-1+Input_General!$F$22,$K364:$AC364),I354*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K364=0,IF(OR(K364>0,L354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L364=0,IF(OR(L364>0,M354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M364=0,IF(OR(M364>0,N354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N364=0,IF(OR(N364>0,O354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O364=0,IF(OR(O364>0,P354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P364=0,IF(OR(P364>0,Q354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q364=0,IF(OR(Q364>0,R354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R364=0,IF(OR(R364>0,S354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S364=0,IF(OR(S364>0,T354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T364=0,IF(OR(T364>0,U354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U364=0,IF(OR(U364>0,V354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V364=0,IF(OR(V364>0,W354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W364=0,IF(OR(W364>0,X354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X364=0,IF(OR(X364>0,Y354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y364=0,IF(OR(Y364>0,Z354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z364=0,IF(OR(Z364>0,AA354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA364=0,IF(OR(AA364>0,AB354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB364=0,IF(OR(AB364>0,AC354>0),MAX(0,($J354-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB364-($J354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2024,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G365-1+Input_General!$E$22,$K365:$AC365),I355*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G365-1+Input_General!$F$22,$K365:$AC365),I355*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K365=0,IF(OR(K365>0,L355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L365=0,IF(OR(L365>0,M355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M365=0,IF(OR(M365>0,N355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N365=0,IF(OR(N365>0,O355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O365=0,IF(OR(O365>0,P355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P365=0,IF(OR(P365>0,Q355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q365=0,IF(OR(Q365>0,R355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R365=0,IF(OR(R365>0,S355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S365=0,IF(OR(S365>0,T355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T365=0,IF(OR(T365>0,U355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U365=0,IF(OR(U365>0,V355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V365=0,IF(OR(V365>0,W355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W365=0,IF(OR(W365>0,X355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X365=0,IF(OR(X365>0,Y355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y365=0,IF(OR(Y365>0,Z355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z365=0,IF(OR(Z365>0,AA355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA365=0,IF(OR(AA365>0,AB355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB365=0,IF(OR(AB365>0,AC355>0),MAX(0,($J355-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB365-($J355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2025,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G366-1+Input_General!$E$22,$K366:$AC366),I356*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G366-1+Input_General!$F$22,$K366:$AC366),I356*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K366=0,IF(OR(K366>0,L356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L366=0,IF(OR(L366>0,M356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M366=0,IF(OR(M366>0,N356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N366=0,IF(OR(N366>0,O356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O366=0,IF(OR(O366>0,P356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P366=0,IF(OR(P366>0,Q356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q366=0,IF(OR(Q366>0,R356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R366=0,IF(OR(R366>0,S356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S366=0,IF(OR(S366>0,T356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T366=0,IF(OR(T366>0,U356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U366=0,IF(OR(U366>0,V356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V366=0,IF(OR(V366>0,W356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W366=0,IF(OR(W366>0,X356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X366=0,IF(OR(X366>0,Y356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y366=0,IF(OR(Y366>0,Z356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z366=0,IF(OR(Z366>0,AA356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA366=0,IF(OR(AA366>0,AB356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB366=0,IF(OR(AB366>0,AC356>0),MAX(0,($J356-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB366-($J356*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C366,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2026,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G367-1+Input_General!$E$22,$K367:$AC367),I357*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G367-1+Input_General!$F$22,$K367:$AC367),I357*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K367=0,IF(OR(K367>0,L357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L367=0,IF(OR(L367>0,M357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M367=0,IF(OR(M367>0,N357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N367=0,IF(OR(N367>0,O357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O367=0,IF(OR(O367>0,P357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P367=0,IF(OR(P367>0,Q357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q367=0,IF(OR(Q367>0,R357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R367=0,IF(OR(R367>0,S357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S367=0,IF(OR(S367>0,T357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T367=0,IF(OR(T367>0,U357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U367=0,IF(OR(U367>0,V357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V367=0,IF(OR(V367>0,W357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W367=0,IF(OR(W367>0,X357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X367=0,IF(OR(X367>0,Y357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y367=0,IF(OR(Y367>0,Z357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z367=0,IF(OR(Z367>0,AA357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA367=0,IF(OR(AA367>0,AB357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB367=0,IF(OR(AB367>0,AC357>0),MAX(0,($J357-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB367-($J357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2027,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G368-1+Input_General!$E$22,$K368:$AC368),I358*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G368-1+Input_General!$F$22,$K368:$AC368),I358*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K368=0,IF(OR(K368>0,L358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L368=0,IF(OR(L368>0,M358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M368=0,IF(OR(M368>0,N358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N368=0,IF(OR(N368>0,O358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O368=0,IF(OR(O368>0,P358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P368=0,IF(OR(P368>0,Q358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q368=0,IF(OR(Q368>0,R358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R368=0,IF(OR(R368>0,S358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S368=0,IF(OR(S368>0,T358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T368=0,IF(OR(T368>0,U358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U368=0,IF(OR(U368>0,V358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V368=0,IF(OR(V368>0,W358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W368=0,IF(OR(W368>0,X358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X368=0,IF(OR(X368>0,Y358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y368=0,IF(OR(Y368>0,Z358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z368=0,IF(OR(Z368>0,AA358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA368=0,IF(OR(AA368>0,AB358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB368=0,IF(OR(AB368>0,AC358>0),MAX(0,($J358-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB368-($J358*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C368,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2028,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G369-1+Input_General!$E$22,$K369:$AC369),I359*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G369-1+Input_General!$F$22,$K369:$AC369),I359*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K369=0,IF(OR(K369>0,L359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L369=0,IF(OR(L369>0,M359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M369=0,IF(OR(M369>0,N359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N369=0,IF(OR(N369>0,O359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O369=0,IF(OR(O369>0,P359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P369=0,IF(OR(P369>0,Q359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q369=0,IF(OR(Q369>0,R359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R369=0,IF(OR(R369>0,S359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S369=0,IF(OR(S369>0,T359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T369=0,IF(OR(T369>0,U359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U369=0,IF(OR(U369>0,V359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V369=0,IF(OR(V369>0,W359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W369=0,IF(OR(W369>0,X359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X369=0,IF(OR(X369>0,Y359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y369=0,IF(OR(Y369>0,Z359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z369=0,IF(OR(Z369>0,AA359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA369=0,IF(OR(AA369>0,AB359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB369=0,IF(OR(AB369>0,AC359>0),MAX(0,($J359-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB369-($J359*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C369,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2029,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D363","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G370-1+Input_General!$E$22,$K370:$AC370),I360*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G370-1+Input_General!$F$22,$K370:$AC370),I360*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K370=0,IF(OR(K370>0,L360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L370=0,IF(OR(L370>0,M360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M370=0,IF(OR(M370>0,N360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N370=0,IF(OR(N370>0,O360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O370=0,IF(OR(O370>0,P360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P370=0,IF(OR(P370>0,Q360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q370=0,IF(OR(Q370>0,R360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R370=0,IF(OR(R370>0,S360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S370=0,IF(OR(S370>0,T360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T370=0,IF(OR(T370>0,U360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U370=0,IF(OR(U370>0,V360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V370=0,IF(OR(V370>0,W360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W370=0,IF(OR(W370>0,X360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X370=0,IF(OR(X370>0,Y360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y370=0,IF(OR(Y370>0,Z360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z370=0,IF(OR(Z370>0,AA360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA370=0,IF(OR(AA370>0,AB360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB370=0,IF(OR(AB370>0,AC360>0),MAX(0,($J360-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB370-($J360*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C370,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2030,null,"DieselResidual Value Replacement Unit Diesel Drivetrain2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$9","v":"CAPEX E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,0,null,"DieselCAPEX E-Drive0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F374,Allocations!$C$21:$C$28,0),MATCH($C374,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L374:AC374,$L$6:$AC$6,\">=\"&$G374,$L$6:$AC$6,\"<\"&$G374+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L374:AC374,$L$6:$AC$6,\">=\"&$G374,$L$6:$AC$6,\"<\"&$G374+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G374=L$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=M$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=N$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=O$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=P$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=R$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=S$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=T$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=U$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=V$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=W$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=X$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G374=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F374,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G374,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D374,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2023,null,"DieselCAPEX E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L375:AC375,$L$6:$AC$6,\">=\"&$G375,$L$6:$AC$6,\"<\"&$G375+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L375:AC375,$L$6:$AC$6,\">=\"&$G375,$L$6:$AC$6,\"<\"&$G375+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G375=L$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=M$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=N$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=O$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=P$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=R$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=S$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=T$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=U$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=V$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=W$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=X$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G375=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D375,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2024,null,"DieselCAPEX E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L376:AC376,$L$6:$AC$6,\">=\"&$G376,$L$6:$AC$6,\"<\"&$G376+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L376:AC376,$L$6:$AC$6,\">=\"&$G376,$L$6:$AC$6,\"<\"&$G376+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G376=L$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=M$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=N$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=O$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=P$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=R$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=S$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=T$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=U$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=V$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=W$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=X$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G376=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F376,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G376,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D376,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2025,null,"DieselCAPEX E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L377:AC377,$L$6:$AC$6,\">=\"&$G377,$L$6:$AC$6,\"<\"&$G377+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L377:AC377,$L$6:$AC$6,\">=\"&$G377,$L$6:$AC$6,\"<\"&$G377+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G377=L$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=M$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=N$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=O$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=P$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=R$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=S$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=T$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=U$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=V$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=W$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=X$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G377=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D377,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2026,null,"DieselCAPEX E-Drive2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L378:AC378,$L$6:$AC$6,\">=\"&$G378,$L$6:$AC$6,\"<\"&$G378+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L378:AC378,$L$6:$AC$6,\">=\"&$G378,$L$6:$AC$6,\"<\"&$G378+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G378=L$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=M$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=N$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=O$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=P$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=R$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=S$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=T$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=U$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=V$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=W$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=X$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G378=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F378,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G378,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D378,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2027,null,"DieselCAPEX E-Drive2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L379:AC379,$L$6:$AC$6,\">=\"&$G379,$L$6:$AC$6,\"<\"&$G379+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L379:AC379,$L$6:$AC$6,\">=\"&$G379,$L$6:$AC$6,\"<\"&$G379+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G379=L$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=M$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=N$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=O$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=P$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=R$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=S$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=T$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=U$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=V$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=W$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=X$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G379=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D379,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2028,null,"DieselCAPEX E-Drive2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L380:AC380,$L$6:$AC$6,\">=\"&$G380,$L$6:$AC$6,\"<\"&$G380+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L380:AC380,$L$6:$AC$6,\">=\"&$G380,$L$6:$AC$6,\"<\"&$G380+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G380=L$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=M$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=N$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=O$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=P$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=R$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=S$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=T$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=U$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=V$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=W$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=X$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G380=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F380,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G380,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D380,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2029,null,"DieselCAPEX E-Drive2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L381:AC381,$L$6:$AC$6,\">=\"&$G381,$L$6:$AC$6,\"<\"&$G381+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L381:AC381,$L$6:$AC$6,\">=\"&$G381,$L$6:$AC$6,\"<\"&$G381+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G381=L$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=M$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=N$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=O$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=P$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=R$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=S$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=T$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=U$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=V$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=W$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=X$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G381=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F381,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G381,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D381,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C373","v":"CAPEX E-Drive"},null,2030,null,"DieselCAPEX E-Drive2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$9","v":"Residual Value E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,0,null,"DieselResidual Value E-Drive0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F384,Allocations!$C$21:$C$28,0),MATCH($C384,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G384-1+Input_General!$E$22,$K384:$AC384),I374*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G384-1+Input_General!$F$22,$K384:$AC384),I374*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K384=0,IF(OR(K384>0,L374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L384=0,IF(OR(L384>0,M374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M384=0,IF(OR(M384>0,N374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N384=0,IF(OR(N384>0,O374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O384=0,IF(OR(O384>0,P374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P384=0,IF(OR(P384>0,Q374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q384=0,IF(OR(Q384>0,R374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R384=0,IF(OR(R384>0,S374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S384=0,IF(OR(S384>0,T374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T384=0,IF(OR(T384>0,U374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U384=0,IF(OR(U384>0,V374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V384=0,IF(OR(V384>0,W374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W384=0,IF(OR(W384>0,X374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X384=0,IF(OR(X384>0,Y374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y384=0,IF(OR(Y384>0,Z374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z384=0,IF(OR(Z384>0,AA374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA384=0,IF(OR(AA384>0,AB374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB384=0,IF(OR(AB384>0,AC374>0),MAX(0,($J374-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB384-($J374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2023,null,"DieselResidual Value E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G385-1+Input_General!$E$22,$K385:$AC385),I375*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G385-1+Input_General!$F$22,$K385:$AC385),I375*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K385=0,IF(OR(K385>0,L375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L385=0,IF(OR(L385>0,M375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M385=0,IF(OR(M385>0,N375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N385=0,IF(OR(N385>0,O375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O385=0,IF(OR(O385>0,P375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P385=0,IF(OR(P385>0,Q375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q385=0,IF(OR(Q385>0,R375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R385=0,IF(OR(R385>0,S375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S385=0,IF(OR(S385>0,T375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T385=0,IF(OR(T385>0,U375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U385=0,IF(OR(U385>0,V375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V385=0,IF(OR(V385>0,W375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W385=0,IF(OR(W385>0,X375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X385=0,IF(OR(X385>0,Y375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y385=0,IF(OR(Y385>0,Z375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z385=0,IF(OR(Z385>0,AA375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA385=0,IF(OR(AA385>0,AB375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB385=0,IF(OR(AB385>0,AC375>0),MAX(0,($J375-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB385-($J375*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C385,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2024,null,"DieselResidual Value E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G386-1+Input_General!$E$22,$K386:$AC386),I376*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G386-1+Input_General!$F$22,$K386:$AC386),I376*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K386=0,IF(OR(K386>0,L376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L386=0,IF(OR(L386>0,M376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M386=0,IF(OR(M386>0,N376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N386=0,IF(OR(N386>0,O376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O386=0,IF(OR(O386>0,P376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P386=0,IF(OR(P386>0,Q376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q386=0,IF(OR(Q386>0,R376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R386=0,IF(OR(R386>0,S376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S386=0,IF(OR(S386>0,T376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T386=0,IF(OR(T386>0,U376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U386=0,IF(OR(U386>0,V376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V386=0,IF(OR(V386>0,W376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W386=0,IF(OR(W386>0,X376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X386=0,IF(OR(X386>0,Y376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y386=0,IF(OR(Y386>0,Z376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z386=0,IF(OR(Z386>0,AA376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA386=0,IF(OR(AA386>0,AB376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB386=0,IF(OR(AB386>0,AC376>0),MAX(0,($J376-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB386-($J376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2025,null,"DieselResidual Value E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G387-1+Input_General!$E$22,$K387:$AC387),I377*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G387-1+Input_General!$F$22,$K387:$AC387),I377*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K387=0,IF(OR(K387>0,L377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L387=0,IF(OR(L387>0,M377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M387=0,IF(OR(M387>0,N377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N387=0,IF(OR(N387>0,O377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O387=0,IF(OR(O387>0,P377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P387=0,IF(OR(P387>0,Q377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q387=0,IF(OR(Q387>0,R377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R387=0,IF(OR(R387>0,S377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S387=0,IF(OR(S387>0,T377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T387=0,IF(OR(T387>0,U377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U387=0,IF(OR(U387>0,V377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V387=0,IF(OR(V387>0,W377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W387=0,IF(OR(W387>0,X377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X387=0,IF(OR(X387>0,Y377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y387=0,IF(OR(Y387>0,Z377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z387=0,IF(OR(Z387>0,AA377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA387=0,IF(OR(AA387>0,AB377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB387=0,IF(OR(AB387>0,AC377>0),MAX(0,($J377-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB387-($J377*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C387,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2026,null,"DieselResidual Value E-Drive2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G388-1+Input_General!$E$22,$K388:$AC388),I378*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G388-1+Input_General!$F$22,$K388:$AC388),I378*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K388=0,IF(OR(K388>0,L378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L388=0,IF(OR(L388>0,M378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M388=0,IF(OR(M388>0,N378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N388=0,IF(OR(N388>0,O378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O388=0,IF(OR(O388>0,P378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P388=0,IF(OR(P388>0,Q378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q388=0,IF(OR(Q388>0,R378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R388=0,IF(OR(R388>0,S378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S388=0,IF(OR(S388>0,T378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T388=0,IF(OR(T388>0,U378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U388=0,IF(OR(U388>0,V378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V388=0,IF(OR(V388>0,W378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W388=0,IF(OR(W388>0,X378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X388=0,IF(OR(X388>0,Y378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y388=0,IF(OR(Y388>0,Z378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z388=0,IF(OR(Z388>0,AA378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA388=0,IF(OR(AA388>0,AB378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB388=0,IF(OR(AB388>0,AC378>0),MAX(0,($J378-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB388-($J378*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C388,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2027,null,"DieselResidual Value E-Drive2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G389-1+Input_General!$E$22,$K389:$AC389),I379*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G389-1+Input_General!$F$22,$K389:$AC389),I379*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K389=0,IF(OR(K389>0,L379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L389=0,IF(OR(L389>0,M379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M389=0,IF(OR(M389>0,N379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N389=0,IF(OR(N389>0,O379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O389=0,IF(OR(O389>0,P379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P389=0,IF(OR(P389>0,Q379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q389=0,IF(OR(Q389>0,R379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R389=0,IF(OR(R389>0,S379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S389=0,IF(OR(S389>0,T379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T389=0,IF(OR(T389>0,U379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U389=0,IF(OR(U389>0,V379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V389=0,IF(OR(V389>0,W379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W389=0,IF(OR(W389>0,X379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X389=0,IF(OR(X389>0,Y379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y389=0,IF(OR(Y389>0,Z379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z389=0,IF(OR(Z389>0,AA379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA389=0,IF(OR(AA389>0,AB379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB389=0,IF(OR(AB389>0,AC379>0),MAX(0,($J379-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB389-($J379*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C389,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2028,null,"DieselResidual Value E-Drive2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G390-1+Input_General!$E$22,$K390:$AC390),I380*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G390-1+Input_General!$F$22,$K390:$AC390),I380*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K390=0,IF(OR(K390>0,L380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L390=0,IF(OR(L390>0,M380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M390=0,IF(OR(M390>0,N380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N390=0,IF(OR(N390>0,O380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O390=0,IF(OR(O390>0,P380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P390=0,IF(OR(P390>0,Q380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q390=0,IF(OR(Q390>0,R380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R390=0,IF(OR(R390>0,S380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S390=0,IF(OR(S390>0,T380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T390=0,IF(OR(T390>0,U380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U390=0,IF(OR(U390>0,V380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V390=0,IF(OR(V390>0,W380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W390=0,IF(OR(W390>0,X380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X390=0,IF(OR(X390>0,Y380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y390=0,IF(OR(Y390>0,Z380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z390=0,IF(OR(Z390>0,AA380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA390=0,IF(OR(AA390>0,AB380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB390=0,IF(OR(AB390>0,AC380>0),MAX(0,($J380-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB390-($J380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2029,null,"DieselResidual Value E-Drive2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D384","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G391-1+Input_General!$E$22,$K391:$AC391),I381*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G391-1+Input_General!$F$22,$K391:$AC391),I381*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K391=0,IF(OR(K391>0,L381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L391=0,IF(OR(L391>0,M381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M391=0,IF(OR(M391>0,N381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N391=0,IF(OR(N391>0,O381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O391=0,IF(OR(O391>0,P381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P391=0,IF(OR(P391>0,Q381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q391=0,IF(OR(Q391>0,R381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R391=0,IF(OR(R391>0,S381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S391=0,IF(OR(S391>0,T381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T391=0,IF(OR(T391>0,U381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U391=0,IF(OR(U391>0,V381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V391=0,IF(OR(V391>0,W381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W391=0,IF(OR(W391>0,X381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X391=0,IF(OR(X391>0,Y381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y391=0,IF(OR(Y391>0,Z381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z391=0,IF(OR(Z391>0,AA381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA391=0,IF(OR(AA391>0,AB381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB391=0,IF(OR(AB391>0,AC381>0),MAX(0,($J381-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB391-($J381*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C391,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C383","v":"Residual Value E-Drive"},null,2030,null,"DieselResidual Value E-Drive2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$9","v":"CAPEX Replacement Unit E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,{"$f":"G393","v":0},null,{"$f":"AE393&AF393&AH393","v":"DieselCAPEX Replacement Unit E-Drive0"}]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F394,Allocations!$C$21:$C$28,0),MATCH($C394,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L394:AC394,$L$6:$AC$6,\">=\"&$G394,$L$6:$AC$6,\"<\"&$G394+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L394:AC394,$L$6:$AC$6,\">=\"&$G394,$L$6:$AC$6,\"<\"&$G374+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L394=\"x\",\"x\",\nIF(L394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(M15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M394=\"x\",\"x\",\nIF(M394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(N15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N394=\"x\",\"x\",\nIF(N394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(O15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O394=\"x\",\"x\",\nIF(O394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(P15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P394=\"x\",\"x\",\nIF(P394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Q15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q394=\"x\",\"x\",\nIF(Q394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(R15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R394=\"x\",\"x\",\nIF(R394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(S15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S394=\"x\",\"x\",\nIF(S394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(T15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T394=\"x\",\"x\",\nIF(T394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(U15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U394=\"x\",\"x\",\nIF(U394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(V15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V394=\"x\",\"x\",\nIF(V394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(W15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W394=\"x\",\"x\",\nIF(W394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(X15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X394=\"x\",\"x\",\nIF(X394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Y15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y394=\"x\",\"x\",\nIF(Y394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Z15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z394=\"x\",\"x\",\nIF(Z394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AA15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA394=\"x\",\"x\",\nIF(AA394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AB15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB394=\"x\",\"x\",\nIF(AB394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AC15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D394),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2023,null,"DieselCAPEX Replacement Unit E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L395:AC395,$L$6:$AC$6,\">=\"&$G395,$L$6:$AC$6,\"<\"&$G375+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L395:AC395,$L$6:$AC$6,\">=\"&$G395,$L$6:$AC$6,\"<\"&$G375+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L395=\"x\",\"x\",\nIF(L395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(M16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M395=\"x\",\"x\",\nIF(M395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(N16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N395=\"x\",\"x\",\nIF(N395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(O16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O395=\"x\",\"x\",\nIF(O395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(P16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P395=\"x\",\"x\",\nIF(P395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Q16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q395=\"x\",\"x\",\nIF(Q395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(R16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R395=\"x\",\"x\",\nIF(R395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(S16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S395=\"x\",\"x\",\nIF(S395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(T16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T395=\"x\",\"x\",\nIF(T395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(U16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U395=\"x\",\"x\",\nIF(U395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(V16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V395=\"x\",\"x\",\nIF(V395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(W16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W395=\"x\",\"x\",\nIF(W395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(X16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X395=\"x\",\"x\",\nIF(X395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Y16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y395=\"x\",\"x\",\nIF(Y395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Z16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z395=\"x\",\"x\",\nIF(Z395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AA16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA395=\"x\",\"x\",\nIF(AA395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AB16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB395=\"x\",\"x\",\nIF(AB395=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F395,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AC16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C395,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D395),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2024,null,"DieselCAPEX Replacement Unit E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L396:AC396,$L$6:$AC$6,\">=\"&$G396,$L$6:$AC$6,\"<\"&$G376+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L396:AC396,$L$6:$AC$6,\">=\"&$G396,$L$6:$AC$6,\"<\"&$G376+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L396=\"x\",\"x\",\nIF(L396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(M17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M396=\"x\",\"x\",\nIF(M396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(N17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N396=\"x\",\"x\",\nIF(N396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(O17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O396=\"x\",\"x\",\nIF(O396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(P17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P396=\"x\",\"x\",\nIF(P396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Q17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q396=\"x\",\"x\",\nIF(Q396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(R17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R396=\"x\",\"x\",\nIF(R396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(S17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S396=\"x\",\"x\",\nIF(S396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(T17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T396=\"x\",\"x\",\nIF(T396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(U17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U396=\"x\",\"x\",\nIF(U396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(V17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V396=\"x\",\"x\",\nIF(V396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(W17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W396=\"x\",\"x\",\nIF(W396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(X17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X396=\"x\",\"x\",\nIF(X396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Y17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y396=\"x\",\"x\",\nIF(Y396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Z17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z396=\"x\",\"x\",\nIF(Z396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AA17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA396=\"x\",\"x\",\nIF(AA396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AB17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB396=\"x\",\"x\",\nIF(AB396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AC17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D396),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2025,null,"DieselCAPEX Replacement Unit E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L397:AC397,$L$6:$AC$6,\">=\"&$G397,$L$6:$AC$6,\"<\"&$G377+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L397:AC397,$L$6:$AC$6,\">=\"&$G397,$L$6:$AC$6,\"<\"&$G377+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L397=\"x\",\"x\",\nIF(L397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(M18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M397=\"x\",\"x\",\nIF(M397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(N18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N397=\"x\",\"x\",\nIF(N397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(O18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O397=\"x\",\"x\",\nIF(O397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(P18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P397=\"x\",\"x\",\nIF(P397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Q18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q397=\"x\",\"x\",\nIF(Q397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(R18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R397=\"x\",\"x\",\nIF(R397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(S18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S397=\"x\",\"x\",\nIF(S397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(T18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T397=\"x\",\"x\",\nIF(T397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(U18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U397=\"x\",\"x\",\nIF(U397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(V18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V397=\"x\",\"x\",\nIF(V397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(W18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W397=\"x\",\"x\",\nIF(W397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(X18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X397=\"x\",\"x\",\nIF(X397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Y18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y397=\"x\",\"x\",\nIF(Y397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Z18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z397=\"x\",\"x\",\nIF(Z397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AA18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA397=\"x\",\"x\",\nIF(AA397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AB18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB397=\"x\",\"x\",\nIF(AB397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AC18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D397),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2026,null,"DieselCAPEX Replacement Unit E-Drive2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L398:AC398,$L$6:$AC$6,\">=\"&$G398,$L$6:$AC$6,\"<\"&$G378+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L398:AC398,$L$6:$AC$6,\">=\"&$G398,$L$6:$AC$6,\"<\"&$G378+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L398=\"x\",\"x\",\nIF(L398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(M19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M398=\"x\",\"x\",\nIF(M398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(N19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N398=\"x\",\"x\",\nIF(N398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(O19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O398=\"x\",\"x\",\nIF(O398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(P19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P398=\"x\",\"x\",\nIF(P398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Q19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q398=\"x\",\"x\",\nIF(Q398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(R19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R398=\"x\",\"x\",\nIF(R398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(S19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S398=\"x\",\"x\",\nIF(S398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(T19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T398=\"x\",\"x\",\nIF(T398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(U19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U398=\"x\",\"x\",\nIF(U398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(V19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V398=\"x\",\"x\",\nIF(V398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(W19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W398=\"x\",\"x\",\nIF(W398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(X19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X398=\"x\",\"x\",\nIF(X398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Y19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y398=\"x\",\"x\",\nIF(Y398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Z19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z398=\"x\",\"x\",\nIF(Z398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AA19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA398=\"x\",\"x\",\nIF(AA398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AB19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB398=\"x\",\"x\",\nIF(AB398=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F398,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AC19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C398,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D398),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2027,null,"DieselCAPEX Replacement Unit E-Drive2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L399:AC399,$L$6:$AC$6,\">=\"&$G399,$L$6:$AC$6,\"<\"&$G379+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L399:AC399,$L$6:$AC$6,\">=\"&$G399,$L$6:$AC$6,\"<\"&$G379+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L399=\"x\",\"x\",\nIF(L399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(M20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M399=\"x\",\"x\",\nIF(M399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(N20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N399=\"x\",\"x\",\nIF(N399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(O20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O399=\"x\",\"x\",\nIF(O399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(P20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P399=\"x\",\"x\",\nIF(P399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Q20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q399=\"x\",\"x\",\nIF(Q399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(R20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R399=\"x\",\"x\",\nIF(R399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(S20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S399=\"x\",\"x\",\nIF(S399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(T20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T399=\"x\",\"x\",\nIF(T399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(U20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U399=\"x\",\"x\",\nIF(U399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(V20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V399=\"x\",\"x\",\nIF(V399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(W20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W399=\"x\",\"x\",\nIF(W399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(X20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X399=\"x\",\"x\",\nIF(X399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Y20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y399=\"x\",\"x\",\nIF(Y399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Z20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z399=\"x\",\"x\",\nIF(Z399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AA20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA399=\"x\",\"x\",\nIF(AA399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AB20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB399=\"x\",\"x\",\nIF(AB399=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F399,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AC20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C399,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D399),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2028,null,"DieselCAPEX Replacement Unit E-Drive2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L400:AC400,$L$6:$AC$6,\">=\"&$G400,$L$6:$AC$6,\"<\"&$G380+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L400:AC400,$L$6:$AC$6,\">=\"&$G400,$L$6:$AC$6,\"<\"&$G380+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L400=\"x\",\"x\",\nIF(L400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(M21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M400=\"x\",\"x\",\nIF(M400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(N21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N400=\"x\",\"x\",\nIF(N400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(O21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O400=\"x\",\"x\",\nIF(O400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(P21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P400=\"x\",\"x\",\nIF(P400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Q21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q400=\"x\",\"x\",\nIF(Q400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(R21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R400=\"x\",\"x\",\nIF(R400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(S21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S400=\"x\",\"x\",\nIF(S400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(T21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T400=\"x\",\"x\",\nIF(T400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(U21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U400=\"x\",\"x\",\nIF(U400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(V21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V400=\"x\",\"x\",\nIF(V400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(W21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W400=\"x\",\"x\",\nIF(W400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(X21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X400=\"x\",\"x\",\nIF(X400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Y21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y400=\"x\",\"x\",\nIF(Y400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Z21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z400=\"x\",\"x\",\nIF(Z400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AA21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA400=\"x\",\"x\",\nIF(AA400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AB21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB400=\"x\",\"x\",\nIF(AB400=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F400,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AC21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C400,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D400),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2029,null,"DieselCAPEX Replacement Unit E-Drive2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D394","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L401:AC401,$L$6:$AC$6,\">=\"&$G401,$L$6:$AC$6,\"<\"&$G381+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L401:AC401,$L$6:$AC$6,\">=\"&$G401,$L$6:$AC$6,\"<\"&$G381+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L401=\"x\",\"x\",\nIF(L401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(M22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M401=\"x\",\"x\",\nIF(M401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(N22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N401=\"x\",\"x\",\nIF(N401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(O22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O401=\"x\",\"x\",\nIF(O401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(P22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P401=\"x\",\"x\",\nIF(P401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Q22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q401=\"x\",\"x\",\nIF(Q401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(R22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R401=\"x\",\"x\",\nIF(R401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(S22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S401=\"x\",\"x\",\nIF(S401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(T22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T401=\"x\",\"x\",\nIF(T401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(U22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U401=\"x\",\"x\",\nIF(U401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(V22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V401=\"x\",\"x\",\nIF(V401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(W22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W401=\"x\",\"x\",\nIF(W401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(X22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X401=\"x\",\"x\",\nIF(X401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Y22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y401=\"x\",\"x\",\nIF(Y401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Z22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z401=\"x\",\"x\",\nIF(Z401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AA22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA401=\"x\",\"x\",\nIF(AA401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AB22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB401=\"x\",\"x\",\nIF(AB401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AC22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D401),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C393","v":"CAPEX Replacement Unit E-Drive"},null,2030,null,"DieselCAPEX Replacement Unit E-Drive2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11& \" \"&Terms!$E$22&\" \"&  Terms!$E$9","v":"Residual Value Replacement Unit E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,0,null,"DieselResidual Value Replacement Unit E-Drive0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F404,Allocations!$C$21:$C$28,0),MATCH($C404,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G404-1+Input_General!$E$22,$K404:$AC404),I394*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G404-1+Input_General!$F$22,$K404:$AC404),I394*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K404=0,IF(OR(K404>0,L394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L404=0,IF(OR(L404>0,M394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M404=0,IF(OR(M404>0,N394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N404=0,IF(OR(N404>0,O394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O404=0,IF(OR(O404>0,P394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P404=0,IF(OR(P404>0,Q394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q404=0,IF(OR(Q404>0,R394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R404=0,IF(OR(R404>0,S394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S404=0,IF(OR(S404>0,T394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T404=0,IF(OR(T404>0,U394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U404=0,IF(OR(U404>0,V394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V404=0,IF(OR(V404>0,W394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W404=0,IF(OR(W404>0,X394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X404=0,IF(OR(X404>0,Y394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y404=0,IF(OR(Y404>0,Z394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z404=0,IF(OR(Z404>0,AA394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA404=0,IF(OR(AA404>0,AB394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB404=0,IF(OR(AB404>0,AC394>0),MAX(0,($J394-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB404-($J394*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C404,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2023,null,"DieselResidual Value Replacement Unit E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G405-1+Input_General!$E$22,$K405:$AC405),I395*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G405-1+Input_General!$F$22,$K405:$AC405),I395*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K405=0,IF(OR(K405>0,L395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L405=0,IF(OR(L405>0,M395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M405=0,IF(OR(M405>0,N395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N405=0,IF(OR(N405>0,O395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O405=0,IF(OR(O405>0,P395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P405=0,IF(OR(P405>0,Q395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q405=0,IF(OR(Q405>0,R395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R405=0,IF(OR(R405>0,S395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S405=0,IF(OR(S405>0,T395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T405=0,IF(OR(T405>0,U395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U405=0,IF(OR(U405>0,V395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V405=0,IF(OR(V405>0,W395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W405=0,IF(OR(W405>0,X395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X405=0,IF(OR(X405>0,Y395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y405=0,IF(OR(Y405>0,Z395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z405=0,IF(OR(Z405>0,AA395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA405=0,IF(OR(AA405>0,AB395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB405=0,IF(OR(AB405>0,AC395>0),MAX(0,($J395-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB405-($J395*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C405,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2024,null,"DieselResidual Value Replacement Unit E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G406-1+Input_General!$E$22,$K406:$AC406),I396*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G406-1+Input_General!$F$22,$K406:$AC406),I396*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K406=0,IF(OR(K406>0,L396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L406=0,IF(OR(L406>0,M396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M406=0,IF(OR(M406>0,N396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N406=0,IF(OR(N406>0,O396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O406=0,IF(OR(O406>0,P396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P406=0,IF(OR(P406>0,Q396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q406=0,IF(OR(Q406>0,R396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R406=0,IF(OR(R406>0,S396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S406=0,IF(OR(S406>0,T396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T406=0,IF(OR(T406>0,U396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U406=0,IF(OR(U406>0,V396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V406=0,IF(OR(V406>0,W396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W406=0,IF(OR(W406>0,X396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X406=0,IF(OR(X406>0,Y396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y406=0,IF(OR(Y406>0,Z396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z406=0,IF(OR(Z406>0,AA396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA406=0,IF(OR(AA406>0,AB396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB406=0,IF(OR(AB406>0,AC396>0),MAX(0,($J396-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB406-($J396*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C406,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2025,null,"DieselResidual Value Replacement Unit E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G407-1+Input_General!$E$22,$K407:$AC407),I397*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G407-1+Input_General!$F$22,$K407:$AC407),I397*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K407=0,IF(OR(K407>0,L397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L407=0,IF(OR(L407>0,M397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M407=0,IF(OR(M407>0,N397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N407=0,IF(OR(N407>0,O397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O407=0,IF(OR(O407>0,P397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P407=0,IF(OR(P407>0,Q397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q407=0,IF(OR(Q407>0,R397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R407=0,IF(OR(R407>0,S397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S407=0,IF(OR(S407>0,T397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T407=0,IF(OR(T407>0,U397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U407=0,IF(OR(U407>0,V397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V407=0,IF(OR(V407>0,W397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W407=0,IF(OR(W407>0,X397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X407=0,IF(OR(X407>0,Y397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y407=0,IF(OR(Y407>0,Z397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z407=0,IF(OR(Z407>0,AA397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA407=0,IF(OR(AA407>0,AB397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB407=0,IF(OR(AB407>0,AC397>0),MAX(0,($J397-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB407-($J397*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C407,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2026,null,"DieselResidual Value Replacement Unit E-Drive2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G408-1+Input_General!$E$22,$K408:$AC408),I398*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G408-1+Input_General!$F$22,$K408:$AC408),I398*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K408=0,IF(OR(K408>0,L398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L408=0,IF(OR(L408>0,M398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M408=0,IF(OR(M408>0,N398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N408=0,IF(OR(N408>0,O398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O408=0,IF(OR(O408>0,P398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P408=0,IF(OR(P408>0,Q398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q408=0,IF(OR(Q408>0,R398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R408=0,IF(OR(R408>0,S398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S408=0,IF(OR(S408>0,T398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T408=0,IF(OR(T408>0,U398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U408=0,IF(OR(U408>0,V398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V408=0,IF(OR(V408>0,W398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W408=0,IF(OR(W408>0,X398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X408=0,IF(OR(X408>0,Y398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y408=0,IF(OR(Y408>0,Z398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z408=0,IF(OR(Z408>0,AA398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA408=0,IF(OR(AA408>0,AB398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB408=0,IF(OR(AB408>0,AC398>0),MAX(0,($J398-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB408-($J398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2027,null,"DieselResidual Value Replacement Unit E-Drive2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G409-1+Input_General!$E$22,$K409:$AC409),I399*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G409-1+Input_General!$F$22,$K409:$AC409),I399*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K409=0,IF(OR(K409>0,L399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L409=0,IF(OR(L409>0,M399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M409=0,IF(OR(M409>0,N399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N409=0,IF(OR(N409>0,O399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O409=0,IF(OR(O409>0,P399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P409=0,IF(OR(P409>0,Q399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q409=0,IF(OR(Q409>0,R399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R409=0,IF(OR(R409>0,S399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S409=0,IF(OR(S409>0,T399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T409=0,IF(OR(T409>0,U399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U409=0,IF(OR(U409>0,V399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V409=0,IF(OR(V409>0,W399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W409=0,IF(OR(W409>0,X399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X409=0,IF(OR(X409>0,Y399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y409=0,IF(OR(Y409>0,Z399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z409=0,IF(OR(Z409>0,AA399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA409=0,IF(OR(AA409>0,AB399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB409=0,IF(OR(AB409>0,AC399>0),MAX(0,($J399-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB409-($J399*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C409,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2028,null,"DieselResidual Value Replacement Unit E-Drive2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G410-1+Input_General!$E$22,$K410:$AC410),I400*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G410-1+Input_General!$F$22,$K410:$AC410),I400*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K410=0,IF(OR(K410>0,L400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L410=0,IF(OR(L410>0,M400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M410=0,IF(OR(M410>0,N400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N410=0,IF(OR(N410>0,O400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O410=0,IF(OR(O410>0,P400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P410=0,IF(OR(P410>0,Q400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q410=0,IF(OR(Q410>0,R400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R410=0,IF(OR(R410>0,S400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S410=0,IF(OR(S410>0,T400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T410=0,IF(OR(T410>0,U400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U410=0,IF(OR(U410>0,V400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V410=0,IF(OR(V410>0,W400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W410=0,IF(OR(W410>0,X400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X410=0,IF(OR(X410>0,Y400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y410=0,IF(OR(Y410>0,Z400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z410=0,IF(OR(Z410>0,AA400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA410=0,IF(OR(AA410>0,AB400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB410=0,IF(OR(AB410>0,AC400>0),MAX(0,($J400-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB410-($J400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2029,null,"DieselResidual Value Replacement Unit E-Drive2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D404","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G411-1+Input_General!$E$22,$K411:$AC411),I401*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G411-1+Input_General!$F$22,$K411:$AC411),I401*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K411=0,IF(OR(K411>0,L401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L411=0,IF(OR(L411>0,M401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M411=0,IF(OR(M411>0,N401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N411=0,IF(OR(N411>0,O401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O411=0,IF(OR(O411>0,P401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P411=0,IF(OR(P411>0,Q401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q411=0,IF(OR(Q411>0,R401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R411=0,IF(OR(R411>0,S401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S411=0,IF(OR(S411>0,T401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T411=0,IF(OR(T411>0,U401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U411=0,IF(OR(U411>0,V401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V411=0,IF(OR(V411>0,W401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W411=0,IF(OR(W411>0,X401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X411=0,IF(OR(X411>0,Y401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y411=0,IF(OR(Y411>0,Z401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z411=0,IF(OR(Z411>0,AA401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA411=0,IF(OR(AA411>0,AB401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB411=0,IF(OR(AB411>0,AC401>0),MAX(0,($J401-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB411-($J401*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C411,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C403","v":"Residual Value Replacement Unit E-Drive"},null,2030,null,"DieselResidual Value Replacement Unit E-Drive2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$10","v":"CAPEX FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,0,null,"DieselCAPEX FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F415,Allocations!$C$21:$C$28,0),MATCH($C415,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L415:AC415,$L$6:$AC$6,\">=\"&$G415,$L$6:$AC$6,\"<\"&$G415+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L415:AC415,$L$6:$AC$6,\">=\"&$G415,$L$6:$AC$6,\"<\"&$G415+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G415=L$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=M$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=N$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=O$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=P$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=R$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=S$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=T$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=U$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=V$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=W$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=X$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G415=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F415,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G415,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D415,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2023,null,"DieselCAPEX FC Stack2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L416:AC416,$L$6:$AC$6,\">=\"&$G416,$L$6:$AC$6,\"<\"&$G416+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L416:AC416,$L$6:$AC$6,\">=\"&$G416,$L$6:$AC$6,\"<\"&$G416+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G416=L$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=M$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=N$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=O$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=P$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=R$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=S$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=T$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=U$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=V$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=W$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=X$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G416=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F416,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G416,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D416,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2024,null,"DieselCAPEX FC Stack2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L417:AC417,$L$6:$AC$6,\">=\"&$G417,$L$6:$AC$6,\"<\"&$G417+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L417:AC417,$L$6:$AC$6,\">=\"&$G417,$L$6:$AC$6,\"<\"&$G417+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G417=L$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=M$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=N$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=O$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=P$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=R$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=S$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=T$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=U$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=V$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=W$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=X$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G417=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D417,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2025,null,"DieselCAPEX FC Stack2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L418:AC418,$L$6:$AC$6,\">=\"&$G418,$L$6:$AC$6,\"<\"&$G418+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L418:AC418,$L$6:$AC$6,\">=\"&$G418,$L$6:$AC$6,\"<\"&$G418+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G418=L$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=M$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=N$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=O$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=P$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=R$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=S$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=T$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=U$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=V$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=W$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=X$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G418=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F418,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G418,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D418,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2026,null,"DieselCAPEX FC Stack2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L419:AC419,$L$6:$AC$6,\">=\"&$G419,$L$6:$AC$6,\"<\"&$G419+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L419:AC419,$L$6:$AC$6,\">=\"&$G419,$L$6:$AC$6,\"<\"&$G419+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G419=L$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=M$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=N$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=O$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=P$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=R$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=S$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=T$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=U$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=V$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=W$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=X$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G419=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D419,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2027,null,"DieselCAPEX FC Stack2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L420:AC420,$L$6:$AC$6,\">=\"&$G420,$L$6:$AC$6,\"<\"&$G420+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L420:AC420,$L$6:$AC$6,\">=\"&$G420,$L$6:$AC$6,\"<\"&$G420+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G420=L$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=M$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=N$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=O$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=P$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=R$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=S$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=T$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=U$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=V$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=W$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=X$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G420=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F420,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G420,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D420,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2028,null,"DieselCAPEX FC Stack2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L421:AC421,$L$6:$AC$6,\">=\"&$G421,$L$6:$AC$6,\"<\"&$G421+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L421:AC421,$L$6:$AC$6,\">=\"&$G421,$L$6:$AC$6,\"<\"&$G421+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G421=L$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=M$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=N$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=O$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=P$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=R$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=S$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=T$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=U$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=V$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=W$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=X$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G421=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D421,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2029,null,"DieselCAPEX FC Stack2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L422:AC422,$L$6:$AC$6,\">=\"&$G422,$L$6:$AC$6,\"<\"&$G422+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L422:AC422,$L$6:$AC$6,\">=\"&$G422,$L$6:$AC$6,\"<\"&$G422+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G422=L$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=M$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=N$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=O$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=P$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=R$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=S$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=T$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=U$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=V$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=W$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=X$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G422=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F422,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G422,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D422,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C414","v":"CAPEX FC Stack"},null,2030,null,"DieselCAPEX FC Stack2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$10","v":"Residual Value FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,0,null,"DieselResidual Value FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F425,Allocations!$C$21:$C$28,0),MATCH($C425,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G425-1+Input_General!$E$22,$K425:$AC425),I415*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G425-1+Input_General!$F$22,$K425:$AC425),I415*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K425=0,IF(OR(K425>0,L415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L425=0,IF(OR(L425>0,M415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M425=0,IF(OR(M425>0,N415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N425=0,IF(OR(N425>0,O415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O425=0,IF(OR(O425>0,P415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P425=0,IF(OR(P425>0,Q415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q425=0,IF(OR(Q425>0,R415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R425=0,IF(OR(R425>0,S415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S425=0,IF(OR(S425>0,T415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T425=0,IF(OR(T425>0,U415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U425=0,IF(OR(U425>0,V415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V425=0,IF(OR(V425>0,W415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W425=0,IF(OR(W425>0,X415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X425=0,IF(OR(X425>0,Y415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y425=0,IF(OR(Y425>0,Z415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z425=0,IF(OR(Z425>0,AA415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA425=0,IF(OR(AA425>0,AB415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB425=0,IF(OR(AB425>0,AC415>0),MAX(0,($J415-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB425-($J415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2023,null,"DieselResidual Value FC Stack2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G426-1+Input_General!$E$22,$K426:$AC426),I416*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G426-1+Input_General!$F$22,$K426:$AC426),I416*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K426=0,IF(OR(K426>0,L416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L426=0,IF(OR(L426>0,M416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M426=0,IF(OR(M426>0,N416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N426=0,IF(OR(N426>0,O416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O426=0,IF(OR(O426>0,P416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P426=0,IF(OR(P426>0,Q416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q426=0,IF(OR(Q426>0,R416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R426=0,IF(OR(R426>0,S416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S426=0,IF(OR(S426>0,T416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T426=0,IF(OR(T426>0,U416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U426=0,IF(OR(U426>0,V416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V426=0,IF(OR(V426>0,W416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W426=0,IF(OR(W426>0,X416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X426=0,IF(OR(X426>0,Y416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y426=0,IF(OR(Y426>0,Z416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z426=0,IF(OR(Z426>0,AA416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA426=0,IF(OR(AA426>0,AB416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB426=0,IF(OR(AB426>0,AC416>0),MAX(0,($J416-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB426-($J416*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C426,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2024,null,"DieselResidual Value FC Stack2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G427-1+Input_General!$E$22,$K427:$AC427),I417*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G427-1+Input_General!$F$22,$K427:$AC427),I417*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K427=0,IF(OR(K427>0,L417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L427=0,IF(OR(L427>0,M417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M427=0,IF(OR(M427>0,N417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N427=0,IF(OR(N427>0,O417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O427=0,IF(OR(O427>0,P417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P427=0,IF(OR(P427>0,Q417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q427=0,IF(OR(Q427>0,R417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R427=0,IF(OR(R427>0,S417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S427=0,IF(OR(S427>0,T417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T427=0,IF(OR(T427>0,U417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U427=0,IF(OR(U427>0,V417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V427=0,IF(OR(V427>0,W417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W427=0,IF(OR(W427>0,X417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X427=0,IF(OR(X427>0,Y417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y427=0,IF(OR(Y427>0,Z417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z427=0,IF(OR(Z427>0,AA417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA427=0,IF(OR(AA427>0,AB417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB427=0,IF(OR(AB427>0,AC417>0),MAX(0,($J417-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB427-($J417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2025,null,"DieselResidual Value FC Stack2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G428-1+Input_General!$E$22,$K428:$AC428),I418*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G428-1+Input_General!$F$22,$K428:$AC428),I418*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K428=0,IF(OR(K428>0,L418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L428=0,IF(OR(L428>0,M418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M428=0,IF(OR(M428>0,N418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N428=0,IF(OR(N428>0,O418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O428=0,IF(OR(O428>0,P418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P428=0,IF(OR(P428>0,Q418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q428=0,IF(OR(Q428>0,R418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R428=0,IF(OR(R428>0,S418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S428=0,IF(OR(S428>0,T418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T428=0,IF(OR(T428>0,U418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U428=0,IF(OR(U428>0,V418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V428=0,IF(OR(V428>0,W418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W428=0,IF(OR(W428>0,X418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X428=0,IF(OR(X428>0,Y418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y428=0,IF(OR(Y428>0,Z418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z428=0,IF(OR(Z428>0,AA418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA428=0,IF(OR(AA428>0,AB418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB428=0,IF(OR(AB428>0,AC418>0),MAX(0,($J418-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB428-($J418*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C428,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2026,null,"DieselResidual Value FC Stack2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G429-1+Input_General!$E$22,$K429:$AC429),I419*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G429-1+Input_General!$F$22,$K429:$AC429),I419*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K429=0,IF(OR(K429>0,L419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L429=0,IF(OR(L429>0,M419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M429=0,IF(OR(M429>0,N419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N429=0,IF(OR(N429>0,O419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O429=0,IF(OR(O429>0,P419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P429=0,IF(OR(P429>0,Q419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q429=0,IF(OR(Q429>0,R419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R429=0,IF(OR(R429>0,S419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S429=0,IF(OR(S429>0,T419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T429=0,IF(OR(T429>0,U419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U429=0,IF(OR(U429>0,V419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V429=0,IF(OR(V429>0,W419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W429=0,IF(OR(W429>0,X419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X429=0,IF(OR(X429>0,Y419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y429=0,IF(OR(Y429>0,Z419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z429=0,IF(OR(Z429>0,AA419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA429=0,IF(OR(AA429>0,AB419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB429=0,IF(OR(AB429>0,AC419>0),MAX(0,($J419-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB429-($J419*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C429,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2027,null,"DieselResidual Value FC Stack2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G430-1+Input_General!$E$22,$K430:$AC430),I420*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G430-1+Input_General!$F$22,$K430:$AC430),I420*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K430=0,IF(OR(K430>0,L420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L430=0,IF(OR(L430>0,M420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M430=0,IF(OR(M430>0,N420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N430=0,IF(OR(N430>0,O420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O430=0,IF(OR(O430>0,P420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P430=0,IF(OR(P430>0,Q420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q430=0,IF(OR(Q430>0,R420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R430=0,IF(OR(R430>0,S420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S430=0,IF(OR(S430>0,T420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T430=0,IF(OR(T430>0,U420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U430=0,IF(OR(U430>0,V420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V430=0,IF(OR(V430>0,W420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W430=0,IF(OR(W430>0,X420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X430=0,IF(OR(X430>0,Y420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y430=0,IF(OR(Y430>0,Z420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z430=0,IF(OR(Z430>0,AA420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA430=0,IF(OR(AA430>0,AB420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB430=0,IF(OR(AB430>0,AC420>0),MAX(0,($J420-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB430-($J420*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C430,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2028,null,"DieselResidual Value FC Stack2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G431-1+Input_General!$E$22,$K431:$AC431),I421*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G431-1+Input_General!$F$22,$K431:$AC431),I421*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K431=0,IF(OR(K431>0,L421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L431=0,IF(OR(L431>0,M421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M431=0,IF(OR(M431>0,N421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N431=0,IF(OR(N431>0,O421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O431=0,IF(OR(O431>0,P421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P431=0,IF(OR(P431>0,Q421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q431=0,IF(OR(Q431>0,R421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R431=0,IF(OR(R431>0,S421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S431=0,IF(OR(S431>0,T421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T431=0,IF(OR(T431>0,U421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U431=0,IF(OR(U431>0,V421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V431=0,IF(OR(V431>0,W421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W431=0,IF(OR(W431>0,X421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X431=0,IF(OR(X431>0,Y421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y431=0,IF(OR(Y431>0,Z421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z431=0,IF(OR(Z431>0,AA421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA431=0,IF(OR(AA431>0,AB421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB431=0,IF(OR(AB431>0,AC421>0),MAX(0,($J421-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB431-($J421*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C431,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2029,null,"DieselResidual Value FC Stack2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G432-1+Input_General!$E$22,$K432:$AC432),I422*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G432-1+Input_General!$F$22,$K432:$AC432),I422*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K432=0,IF(OR(K432>0,L422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L432=0,IF(OR(L432>0,M422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M432=0,IF(OR(M432>0,N422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N432=0,IF(OR(N432>0,O422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O432=0,IF(OR(O432>0,P422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P432=0,IF(OR(P432>0,Q422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q432=0,IF(OR(Q432>0,R422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R432=0,IF(OR(R432>0,S422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S432=0,IF(OR(S432>0,T422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T432=0,IF(OR(T432>0,U422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U432=0,IF(OR(U432>0,V422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V432=0,IF(OR(V432>0,W422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W432=0,IF(OR(W432>0,X422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X432=0,IF(OR(X432>0,Y422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y432=0,IF(OR(Y432>0,Z422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z432=0,IF(OR(Z432>0,AA422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA432=0,IF(OR(AA432>0,AB422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB432=0,IF(OR(AB432>0,AC422>0),MAX(0,($J422-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB432-($J422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C424","v":"Residual Value FC Stack"},null,2030,null,"DieselResidual Value FC Stack2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$10","v":"CAPEX Replacement Unit FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,0,null,"DieselCAPEX Replacement Unit FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F435,Allocations!$C$21:$C$28,0),MATCH($C435,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L435:AC435,$L$6:$AC$6,\">=\"&$G435,$L$6:$AC$6,\"<\"&$G435+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L435:AC435,$L$6:$AC$6,\">=\"&$G435,$L$6:$AC$6,\"<\"&$G415+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L435=\"x\",\"x\",\nIF(L435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(M15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M435=\"x\",\"x\",\nIF(M435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(N15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N435=\"x\",\"x\",\nIF(N435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(O15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O435=\"x\",\"x\",\nIF(O435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(P15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P435=\"x\",\"x\",\nIF(P435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Q15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q435=\"x\",\"x\",\nIF(Q435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(R15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R435=\"x\",\"x\",\nIF(R435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(S15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S435=\"x\",\"x\",\nIF(S435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(T15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T435=\"x\",\"x\",\nIF(T435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(U15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U435=\"x\",\"x\",\nIF(U435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(V15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V435=\"x\",\"x\",\nIF(V435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(W15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W435=\"x\",\"x\",\nIF(W435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(X15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X435=\"x\",\"x\",\nIF(X435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Y15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y435=\"x\",\"x\",\nIF(Y435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Z15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z435=\"x\",\"x\",\nIF(Z435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AA15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA435=\"x\",\"x\",\nIF(AA435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AB15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB435=\"x\",\"x\",\nIF(AB435=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F435,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AC15>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C435,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D435),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2023,null,"DieselCAPEX Replacement Unit FC Stack2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L436:AC436,$L$6:$AC$6,\">=\"&$G436,$L$6:$AC$6,\"<\"&$G416+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L436:AC436,$L$6:$AC$6,\">=\"&$G436,$L$6:$AC$6,\"<\"&$G416+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L436=\"x\",\"x\",\nIF(L436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(M16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M436=\"x\",\"x\",\nIF(M436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(N16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N436=\"x\",\"x\",\nIF(N436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(O16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O436=\"x\",\"x\",\nIF(O436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(P16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P436=\"x\",\"x\",\nIF(P436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Q16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q436=\"x\",\"x\",\nIF(Q436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(R16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R436=\"x\",\"x\",\nIF(R436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(S16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S436=\"x\",\"x\",\nIF(S436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(T16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T436=\"x\",\"x\",\nIF(T436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(U16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U436=\"x\",\"x\",\nIF(U436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(V16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V436=\"x\",\"x\",\nIF(V436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(W16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W436=\"x\",\"x\",\nIF(W436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(X16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X436=\"x\",\"x\",\nIF(X436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Y16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y436=\"x\",\"x\",\nIF(Y436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Z16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z436=\"x\",\"x\",\nIF(Z436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AA16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA436=\"x\",\"x\",\nIF(AA436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AB16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB436=\"x\",\"x\",\nIF(AB436=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F436,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AC16>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C436,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D436),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2024,null,"DieselCAPEX Replacement Unit FC Stack2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L437:AC437,$L$6:$AC$6,\">=\"&$G437,$L$6:$AC$6,\"<\"&$G417+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L437:AC437,$L$6:$AC$6,\">=\"&$G437,$L$6:$AC$6,\"<\"&$G417+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L437=\"x\",\"x\",\nIF(L437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(M17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M437=\"x\",\"x\",\nIF(M437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(N17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N437=\"x\",\"x\",\nIF(N437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(O17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O437=\"x\",\"x\",\nIF(O437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(P17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P437=\"x\",\"x\",\nIF(P437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Q17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q437=\"x\",\"x\",\nIF(Q437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(R17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R437=\"x\",\"x\",\nIF(R437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(S17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S437=\"x\",\"x\",\nIF(S437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(T17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T437=\"x\",\"x\",\nIF(T437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(U17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U437=\"x\",\"x\",\nIF(U437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(V17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V437=\"x\",\"x\",\nIF(V437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(W17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W437=\"x\",\"x\",\nIF(W437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(X17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X437=\"x\",\"x\",\nIF(X437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Y17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y437=\"x\",\"x\",\nIF(Y437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Z17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z437=\"x\",\"x\",\nIF(Z437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AA17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA437=\"x\",\"x\",\nIF(AA437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AB17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB437=\"x\",\"x\",\nIF(AB437=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F437,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AC17>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C437,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D437),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2025,null,"DieselCAPEX Replacement Unit FC Stack2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L438:AC438,$L$6:$AC$6,\">=\"&$G438,$L$6:$AC$6,\"<\"&$G418+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L438:AC438,$L$6:$AC$6,\">=\"&$G438,$L$6:$AC$6,\"<\"&$G418+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L438=\"x\",\"x\",\nIF(L438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(M18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M438=\"x\",\"x\",\nIF(M438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(N18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N438=\"x\",\"x\",\nIF(N438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(O18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O438=\"x\",\"x\",\nIF(O438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(P18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P438=\"x\",\"x\",\nIF(P438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Q18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q438=\"x\",\"x\",\nIF(Q438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(R18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R438=\"x\",\"x\",\nIF(R438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(S18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S438=\"x\",\"x\",\nIF(S438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(T18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T438=\"x\",\"x\",\nIF(T438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(U18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U438=\"x\",\"x\",\nIF(U438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(V18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V438=\"x\",\"x\",\nIF(V438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(W18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W438=\"x\",\"x\",\nIF(W438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(X18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X438=\"x\",\"x\",\nIF(X438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Y18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y438=\"x\",\"x\",\nIF(Y438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Z18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z438=\"x\",\"x\",\nIF(Z438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AA18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA438=\"x\",\"x\",\nIF(AA438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AB18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB438=\"x\",\"x\",\nIF(AB438=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F438,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AC18>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C438,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D438),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2026,null,"DieselCAPEX Replacement Unit FC Stack2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L439:AC439,$L$6:$AC$6,\">=\"&$G439,$L$6:$AC$6,\"<\"&$G419+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L439:AC439,$L$6:$AC$6,\">=\"&$G439,$L$6:$AC$6,\"<\"&$G419+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L439=\"x\",\"x\",\nIF(L439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(M19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M439=\"x\",\"x\",\nIF(M439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(N19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N439=\"x\",\"x\",\nIF(N439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(O19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O439=\"x\",\"x\",\nIF(O439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(P19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P439=\"x\",\"x\",\nIF(P439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Q19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q439=\"x\",\"x\",\nIF(Q439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(R19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R439=\"x\",\"x\",\nIF(R439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(S19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S439=\"x\",\"x\",\nIF(S439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(T19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T439=\"x\",\"x\",\nIF(T439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(U19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U439=\"x\",\"x\",\nIF(U439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(V19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V439=\"x\",\"x\",\nIF(V439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(W19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W439=\"x\",\"x\",\nIF(W439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(X19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X439=\"x\",\"x\",\nIF(X439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Y19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y439=\"x\",\"x\",\nIF(Y439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Z19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z439=\"x\",\"x\",\nIF(Z439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AA19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA439=\"x\",\"x\",\nIF(AA439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AB19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB439=\"x\",\"x\",\nIF(AB439=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F439,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AC19>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C439,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D439),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2027,null,"DieselCAPEX Replacement Unit FC Stack2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L440:AC440,$L$6:$AC$6,\">=\"&$G440,$L$6:$AC$6,\"<\"&$G420+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L440:AC440,$L$6:$AC$6,\">=\"&$G440,$L$6:$AC$6,\"<\"&$G420+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L440=\"x\",\"x\",\nIF(L440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(M20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M440=\"x\",\"x\",\nIF(M440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(N20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N440=\"x\",\"x\",\nIF(N440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(O20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O440=\"x\",\"x\",\nIF(O440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(P20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P440=\"x\",\"x\",\nIF(P440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Q20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q440=\"x\",\"x\",\nIF(Q440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(R20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R440=\"x\",\"x\",\nIF(R440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(S20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S440=\"x\",\"x\",\nIF(S440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(T20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T440=\"x\",\"x\",\nIF(T440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(U20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U440=\"x\",\"x\",\nIF(U440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(V20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V440=\"x\",\"x\",\nIF(V440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(W20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W440=\"x\",\"x\",\nIF(W440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(X20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X440=\"x\",\"x\",\nIF(X440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Y20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y440=\"x\",\"x\",\nIF(Y440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Z20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z440=\"x\",\"x\",\nIF(Z440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AA20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA440=\"x\",\"x\",\nIF(AA440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AB20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB440=\"x\",\"x\",\nIF(AB440=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F440,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AC20>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C440,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D440),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2028,null,"DieselCAPEX Replacement Unit FC Stack2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L441:AC441,$L$6:$AC$6,\">=\"&$G441,$L$6:$AC$6,\"<\"&$G421+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L441:AC441,$L$6:$AC$6,\">=\"&$G441,$L$6:$AC$6,\"<\"&$G421+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L441=\"x\",\"x\",\nIF(L441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(M21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M441=\"x\",\"x\",\nIF(M441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(N21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N441=\"x\",\"x\",\nIF(N441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(O21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O441=\"x\",\"x\",\nIF(O441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(P21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P441=\"x\",\"x\",\nIF(P441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Q21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q441=\"x\",\"x\",\nIF(Q441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(R21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R441=\"x\",\"x\",\nIF(R441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(S21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S441=\"x\",\"x\",\nIF(S441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(T21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T441=\"x\",\"x\",\nIF(T441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(U21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U441=\"x\",\"x\",\nIF(U441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(V21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V441=\"x\",\"x\",\nIF(V441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(W21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W441=\"x\",\"x\",\nIF(W441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(X21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X441=\"x\",\"x\",\nIF(X441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Y21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y441=\"x\",\"x\",\nIF(Y441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Z21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z441=\"x\",\"x\",\nIF(Z441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AA21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA441=\"x\",\"x\",\nIF(AA441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AB21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB441=\"x\",\"x\",\nIF(AB441=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F441,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AC21>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C441,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D441),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2029,null,"DieselCAPEX Replacement Unit FC Stack2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L442:AC442,$L$6:$AC$6,\">=\"&$G442,$L$6:$AC$6,\"<\"&$G422+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L442:AC442,$L$6:$AC$6,\">=\"&$G442,$L$6:$AC$6,\"<\"&$G422+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L442=\"x\",\"x\",\nIF(L442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(M22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M442=\"x\",\"x\",\nIF(M442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(N22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N442=\"x\",\"x\",\nIF(N442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(O22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O442=\"x\",\"x\",\nIF(O442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(P22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P442=\"x\",\"x\",\nIF(P442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Q22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q442=\"x\",\"x\",\nIF(Q442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(R22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R442=\"x\",\"x\",\nIF(R442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(S22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S442=\"x\",\"x\",\nIF(S442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(T22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T442=\"x\",\"x\",\nIF(T442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(U22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U442=\"x\",\"x\",\nIF(U442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(V22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V442=\"x\",\"x\",\nIF(V442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(W22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W442=\"x\",\"x\",\nIF(W442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(X22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X442=\"x\",\"x\",\nIF(X442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Y22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y442=\"x\",\"x\",\nIF(Y442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Z22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z442=\"x\",\"x\",\nIF(Z442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AA22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA442=\"x\",\"x\",\nIF(AA442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AB22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB442=\"x\",\"x\",\nIF(AB442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V54,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AC22>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D442),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C434","v":"CAPEX Replacement Unit FC Stack"},null,2030,null,"DieselCAPEX Replacement Unit FC Stack2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11& \" \"&Terms!$E$22&\" \"&  Terms!$E$10","v":"Residual Value Replacement Unit FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,0,null,"DieselResidual Value Replacement Unit FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F445,Allocations!$C$21:$C$28,0),MATCH($C445,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G445-1+Input_General!$E$22,$K445:$AC445),I435*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G445-1+Input_General!$F$22,$K445:$AC445),I435*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K445=0,IF(OR(K445>0,L435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L445=0,IF(OR(L445>0,M435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M445=0,IF(OR(M445>0,N435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N445=0,IF(OR(N445>0,O435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O445=0,IF(OR(O445>0,P435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P445=0,IF(OR(P445>0,Q435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q445=0,IF(OR(Q445>0,R435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R445=0,IF(OR(R445>0,S435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S445=0,IF(OR(S445>0,T435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T445=0,IF(OR(T445>0,U435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U445=0,IF(OR(U445>0,V435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V445=0,IF(OR(V445>0,W435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W445=0,IF(OR(W445>0,X435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X445=0,IF(OR(X445>0,Y435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y445=0,IF(OR(Y445>0,Z435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z445=0,IF(OR(Z445>0,AA435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA445=0,IF(OR(AA445>0,AB435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB445=0,IF(OR(AB445>0,AC435>0),MAX(0,($J435-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB445-($J435*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C445,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2023,null,"DieselResidual Value Replacement Unit FC Stack2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G446-1+Input_General!$E$22,$K446:$AC446),I436*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G446-1+Input_General!$F$22,$K446:$AC446),I436*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K446=0,IF(OR(K446>0,L436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L446=0,IF(OR(L446>0,M436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M446=0,IF(OR(M446>0,N436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N446=0,IF(OR(N446>0,O436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O446=0,IF(OR(O446>0,P436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P446=0,IF(OR(P446>0,Q436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q446=0,IF(OR(Q446>0,R436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R446=0,IF(OR(R446>0,S436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S446=0,IF(OR(S446>0,T436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T446=0,IF(OR(T446>0,U436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U446=0,IF(OR(U446>0,V436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V446=0,IF(OR(V446>0,W436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W446=0,IF(OR(W446>0,X436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X446=0,IF(OR(X446>0,Y436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y446=0,IF(OR(Y446>0,Z436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z446=0,IF(OR(Z446>0,AA436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA446=0,IF(OR(AA446>0,AB436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB446=0,IF(OR(AB446>0,AC436>0),MAX(0,($J436-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB446-($J436*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C446,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2024,null,"DieselResidual Value Replacement Unit FC Stack2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G447-1+Input_General!$E$22,$K447:$AC447),I437*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G447-1+Input_General!$F$22,$K447:$AC447),I437*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K447=0,IF(OR(K447>0,L437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L447=0,IF(OR(L447>0,M437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M447=0,IF(OR(M447>0,N437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N447=0,IF(OR(N447>0,O437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O447=0,IF(OR(O447>0,P437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P447=0,IF(OR(P447>0,Q437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q447=0,IF(OR(Q447>0,R437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R447=0,IF(OR(R447>0,S437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S447=0,IF(OR(S447>0,T437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T447=0,IF(OR(T447>0,U437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U447=0,IF(OR(U447>0,V437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V447=0,IF(OR(V447>0,W437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W447=0,IF(OR(W447>0,X437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X447=0,IF(OR(X447>0,Y437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y447=0,IF(OR(Y447>0,Z437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z447=0,IF(OR(Z447>0,AA437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA447=0,IF(OR(AA447>0,AB437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB447=0,IF(OR(AB447>0,AC437>0),MAX(0,($J437-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB447-($J437*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C447,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2025,null,"DieselResidual Value Replacement Unit FC Stack2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G448-1+Input_General!$E$22,$K448:$AC448),I438*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G448-1+Input_General!$F$22,$K448:$AC448),I438*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K448=0,IF(OR(K448>0,L438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L448=0,IF(OR(L448>0,M438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M448=0,IF(OR(M448>0,N438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N448=0,IF(OR(N448>0,O438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O448=0,IF(OR(O448>0,P438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P448=0,IF(OR(P448>0,Q438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q448=0,IF(OR(Q448>0,R438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R448=0,IF(OR(R448>0,S438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S448=0,IF(OR(S448>0,T438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T448=0,IF(OR(T448>0,U438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U448=0,IF(OR(U448>0,V438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V448=0,IF(OR(V448>0,W438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W448=0,IF(OR(W448>0,X438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X448=0,IF(OR(X448>0,Y438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y448=0,IF(OR(Y448>0,Z438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z448=0,IF(OR(Z448>0,AA438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA448=0,IF(OR(AA448>0,AB438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB448=0,IF(OR(AB448>0,AC438>0),MAX(0,($J438-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB448-($J438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2026,null,"DieselResidual Value Replacement Unit FC Stack2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G449-1+Input_General!$E$22,$K449:$AC449),I439*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G449-1+Input_General!$F$22,$K449:$AC449),I439*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K449=0,IF(OR(K449>0,L439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L449=0,IF(OR(L449>0,M439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M449=0,IF(OR(M449>0,N439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N449=0,IF(OR(N449>0,O439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O449=0,IF(OR(O449>0,P439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P449=0,IF(OR(P449>0,Q439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q449=0,IF(OR(Q449>0,R439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R449=0,IF(OR(R449>0,S439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S449=0,IF(OR(S449>0,T439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T449=0,IF(OR(T449>0,U439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U449=0,IF(OR(U449>0,V439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V449=0,IF(OR(V449>0,W439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W449=0,IF(OR(W449>0,X439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X449=0,IF(OR(X449>0,Y439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y449=0,IF(OR(Y449>0,Z439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z449=0,IF(OR(Z449>0,AA439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA449=0,IF(OR(AA449>0,AB439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB449=0,IF(OR(AB449>0,AC439>0),MAX(0,($J439-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB449-($J439*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C449,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2027,null,"DieselResidual Value Replacement Unit FC Stack2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G450-1+Input_General!$E$22,$K450:$AC450),I440*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G450-1+Input_General!$F$22,$K450:$AC450),I440*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K450=0,IF(OR(K450>0,L440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L450=0,IF(OR(L450>0,M440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M450=0,IF(OR(M450>0,N440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N450=0,IF(OR(N450>0,O440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O450=0,IF(OR(O450>0,P440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P450=0,IF(OR(P450>0,Q440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q450=0,IF(OR(Q450>0,R440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R450=0,IF(OR(R450>0,S440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S450=0,IF(OR(S450>0,T440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T450=0,IF(OR(T450>0,U440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U450=0,IF(OR(U450>0,V440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V450=0,IF(OR(V450>0,W440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W450=0,IF(OR(W450>0,X440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X450=0,IF(OR(X450>0,Y440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y450=0,IF(OR(Y450>0,Z440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z450=0,IF(OR(Z450>0,AA440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA450=0,IF(OR(AA450>0,AB440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB450=0,IF(OR(AB450>0,AC440>0),MAX(0,($J440-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB450-($J440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2028,null,"DieselResidual Value Replacement Unit FC Stack2028"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G451-1+Input_General!$E$22,$K451:$AC451),I441*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G451-1+Input_General!$F$22,$K451:$AC451),I441*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K451=0,IF(OR(K451>0,L441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L451=0,IF(OR(L451>0,M441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M451=0,IF(OR(M451>0,N441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N451=0,IF(OR(N451>0,O441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O451=0,IF(OR(O451>0,P441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P451=0,IF(OR(P451>0,Q441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q451=0,IF(OR(Q451>0,R441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R451=0,IF(OR(R451>0,S441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S451=0,IF(OR(S451>0,T441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T451=0,IF(OR(T451>0,U441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U451=0,IF(OR(U451>0,V441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V451=0,IF(OR(V451>0,W441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W451=0,IF(OR(W451>0,X441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X451=0,IF(OR(X451>0,Y441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y451=0,IF(OR(Y451>0,Z441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z451=0,IF(OR(Z451>0,AA441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA451=0,IF(OR(AA451>0,AB441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB451=0,IF(OR(AB451>0,AC441>0),MAX(0,($J441-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB451-($J441*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C451,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2029,null,"DieselResidual Value Replacement Unit FC Stack2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G452-1+Input_General!$E$22,$K452:$AC452),I442*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G452-1+Input_General!$F$22,$K452:$AC452),I442*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K452=0,IF(OR(K452>0,L442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L452=0,IF(OR(L452>0,M442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M452=0,IF(OR(M452>0,N442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N452=0,IF(OR(N452>0,O442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O452=0,IF(OR(O452>0,P442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P452=0,IF(OR(P452>0,Q442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q452=0,IF(OR(Q452>0,R442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R452=0,IF(OR(R452>0,S442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S452=0,IF(OR(S452>0,T442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T452=0,IF(OR(T452>0,U442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U452=0,IF(OR(U452>0,V442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V452=0,IF(OR(V452>0,W442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W452=0,IF(OR(W452>0,X442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X452=0,IF(OR(X452>0,Y442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y452=0,IF(OR(Y452>0,Z442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z452=0,IF(OR(Z452>0,AA442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA452=0,IF(OR(AA452>0,AB442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB452=0,IF(OR(AB452>0,AC442>0),MAX(0,($J442-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB452-($J442*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C452,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C444","v":"Residual Value Replacement Unit FC Stack"},null,2030,null,"DieselResidual Value Replacement Unit FC Stack2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$11","v":"CAPEX Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,0,null,"DieselCAPEX Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F456,Allocations!$C$21:$C$28,0),MATCH($C456,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L456:AC456,$L$6:$AC$6,\">=\"&$G456,$L$6:$AC$6,\"<\"&$G456+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L456:AC456,$L$6:$AC$6,\">=\"&$G456,$L$6:$AC$6,\"<\"&$G456+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G456=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G456=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D456,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2023,null,"DieselCAPEX Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L457:AC457,$L$6:$AC$6,\">=\"&$G457,$L$6:$AC$6,\"<\"&$G457+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L457:AC457,$L$6:$AC$6,\">=\"&$G457,$L$6:$AC$6,\"<\"&$G457+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G457=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G457=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G457,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D457,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,{"$f":"G457","v":2024},null,{"$f":"AE457&AF457&AH457","v":"DieselCAPEX Small Battery2024"}]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L458:AC458,$L$6:$AC$6,\">=\"&$G458,$L$6:$AC$6,\"<\"&$G458+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L458:AC458,$L$6:$AC$6,\">=\"&$G458,$L$6:$AC$6,\"<\"&$G458+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G458=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G458=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D458,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2025,null,"DieselCAPEX Small Battery2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L459:AC459,$L$6:$AC$6,\">=\"&$G459,$L$6:$AC$6,\"<\"&$G459+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L459:AC459,$L$6:$AC$6,\">=\"&$G459,$L$6:$AC$6,\"<\"&$G459+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G459=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G459=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G459,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D459,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2026,null,"DieselCAPEX Small Battery2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L460:AC460,$L$6:$AC$6,\">=\"&$G460,$L$6:$AC$6,\"<\"&$G460+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L460:AC460,$L$6:$AC$6,\">=\"&$G460,$L$6:$AC$6,\"<\"&$G460+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G460=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G460=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G460,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D460,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2027,null,"DieselCAPEX Small Battery2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L461:AC461,$L$6:$AC$6,\">=\"&$G461,$L$6:$AC$6,\"<\"&$G461+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L461:AC461,$L$6:$AC$6,\">=\"&$G461,$L$6:$AC$6,\"<\"&$G461+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G461=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G461=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D461,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2028,null,"DieselCAPEX Small Battery2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L462:AC462,$L$6:$AC$6,\">=\"&$G462,$L$6:$AC$6,\"<\"&$G462+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L462:AC462,$L$6:$AC$6,\">=\"&$G462,$L$6:$AC$6,\"<\"&$G462+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G462=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G462=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G462,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D462,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2029,null,"DieselCAPEX Small Battery2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L463:AC463,$L$6:$AC$6,\">=\"&$G463,$L$6:$AC$6,\"<\"&$G463+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L463:AC463,$L$6:$AC$6,\">=\"&$G463,$L$6:$AC$6,\"<\"&$G463+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G463=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G463=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G463,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D463,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C455","v":"CAPEX Small Battery"},null,2030,null,"DieselCAPEX Small Battery2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$11","v":"Residual Value Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,0,null,"DieselResidual Value Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F466,Allocations!$C$21:$C$28,0),MATCH($C466,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G466-1+Input_General!$E$22,$K466:$AC466),I456*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G466-1+Input_General!$F$22,$K466:$AC466),I456*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K466=0,IF(OR(K466>0,L456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L466=0,IF(OR(L466>0,M456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M466=0,IF(OR(M466>0,N456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N466=0,IF(OR(N466>0,O456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O466=0,IF(OR(O466>0,P456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P466=0,IF(OR(P466>0,Q456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q466=0,IF(OR(Q466>0,R456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R466=0,IF(OR(R466>0,S456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S466=0,IF(OR(S466>0,T456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T466=0,IF(OR(T466>0,U456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U466=0,IF(OR(U466>0,V456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V466=0,IF(OR(V466>0,W456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W466=0,IF(OR(W466>0,X456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X466=0,IF(OR(X466>0,Y456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y466=0,IF(OR(Y466>0,Z456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z466=0,IF(OR(Z466>0,AA456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA466=0,IF(OR(AA466>0,AB456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB466=0,IF(OR(AB466>0,AC456>0),MAX(0,($J456-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB466-($J456*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C466,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2023,null,"DieselResidual Value Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G467-1+Input_General!$E$22,$K467:$AC467),I457*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G467-1+Input_General!$F$22,$K467:$AC467),I457*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K467=0,IF(OR(K467>0,L457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L467=0,IF(OR(L467>0,M457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M467=0,IF(OR(M467>0,N457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N467=0,IF(OR(N467>0,O457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O467=0,IF(OR(O467>0,P457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P467=0,IF(OR(P467>0,Q457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q467=0,IF(OR(Q467>0,R457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R467=0,IF(OR(R467>0,S457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S467=0,IF(OR(S467>0,T457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T467=0,IF(OR(T467>0,U457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U467=0,IF(OR(U467>0,V457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V467=0,IF(OR(V467>0,W457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W467=0,IF(OR(W467>0,X457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X467=0,IF(OR(X467>0,Y457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y467=0,IF(OR(Y467>0,Z457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z467=0,IF(OR(Z467>0,AA457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA467=0,IF(OR(AA467>0,AB457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB467=0,IF(OR(AB467>0,AC457>0),MAX(0,($J457-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB467-($J457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2024,null,"DieselResidual Value Small Battery2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G468-1+Input_General!$E$22,$K468:$AC468),I458*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G468-1+Input_General!$F$22,$K468:$AC468),I458*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K468=0,IF(OR(K468>0,L458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L468=0,IF(OR(L468>0,M458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M468=0,IF(OR(M468>0,N458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N468=0,IF(OR(N468>0,O458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O468=0,IF(OR(O468>0,P458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P468=0,IF(OR(P468>0,Q458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q468=0,IF(OR(Q468>0,R458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R468=0,IF(OR(R468>0,S458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S468=0,IF(OR(S468>0,T458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T468=0,IF(OR(T468>0,U458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U468=0,IF(OR(U468>0,V458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V468=0,IF(OR(V468>0,W458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W468=0,IF(OR(W468>0,X458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X468=0,IF(OR(X468>0,Y458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y468=0,IF(OR(Y468>0,Z458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z468=0,IF(OR(Z468>0,AA458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA468=0,IF(OR(AA468>0,AB458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB468=0,IF(OR(AB468>0,AC458>0),MAX(0,($J458-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB468-($J458*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C468,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2025,null,"DieselResidual Value Small Battery2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G469-1+Input_General!$E$22,$K469:$AC469),I459*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G469-1+Input_General!$F$22,$K469:$AC469),I459*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K469=0,IF(OR(K469>0,L459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L469=0,IF(OR(L469>0,M459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M469=0,IF(OR(M469>0,N459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N469=0,IF(OR(N469>0,O459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O469=0,IF(OR(O469>0,P459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P469=0,IF(OR(P469>0,Q459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q469=0,IF(OR(Q469>0,R459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R469=0,IF(OR(R469>0,S459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S469=0,IF(OR(S469>0,T459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T469=0,IF(OR(T469>0,U459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U469=0,IF(OR(U469>0,V459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V469=0,IF(OR(V469>0,W459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W469=0,IF(OR(W469>0,X459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X469=0,IF(OR(X469>0,Y459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y469=0,IF(OR(Y469>0,Z459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z469=0,IF(OR(Z469>0,AA459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA469=0,IF(OR(AA469>0,AB459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB469=0,IF(OR(AB469>0,AC459>0),MAX(0,($J459-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB469-($J459*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C469,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2026,null,"DieselResidual Value Small Battery2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G470-1+Input_General!$E$22,$K470:$AC470),I460*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G470-1+Input_General!$F$22,$K470:$AC470),I460*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K470=0,IF(OR(K470>0,L460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L470=0,IF(OR(L470>0,M460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M470=0,IF(OR(M470>0,N460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N470=0,IF(OR(N470>0,O460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O470=0,IF(OR(O470>0,P460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P470=0,IF(OR(P470>0,Q460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q470=0,IF(OR(Q470>0,R460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R470=0,IF(OR(R470>0,S460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S470=0,IF(OR(S470>0,T460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T470=0,IF(OR(T470>0,U460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U470=0,IF(OR(U470>0,V460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V470=0,IF(OR(V470>0,W460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W470=0,IF(OR(W470>0,X460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X470=0,IF(OR(X470>0,Y460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y470=0,IF(OR(Y470>0,Z460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z470=0,IF(OR(Z470>0,AA460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA470=0,IF(OR(AA470>0,AB460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB470=0,IF(OR(AB470>0,AC460>0),MAX(0,($J460-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB470-($J460*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C470,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2027,null,"DieselResidual Value Small Battery2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G471-1+Input_General!$E$22,$K471:$AC471),I461*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G471-1+Input_General!$F$22,$K471:$AC471),I461*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K471=0,IF(OR(K471>0,L461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L471=0,IF(OR(L471>0,M461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M471=0,IF(OR(M471>0,N461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N471=0,IF(OR(N471>0,O461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O471=0,IF(OR(O471>0,P461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P471=0,IF(OR(P471>0,Q461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q471=0,IF(OR(Q471>0,R461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R471=0,IF(OR(R471>0,S461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S471=0,IF(OR(S471>0,T461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T471=0,IF(OR(T471>0,U461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U471=0,IF(OR(U471>0,V461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V471=0,IF(OR(V471>0,W461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W471=0,IF(OR(W471>0,X461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X471=0,IF(OR(X471>0,Y461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y471=0,IF(OR(Y471>0,Z461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z471=0,IF(OR(Z471>0,AA461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA471=0,IF(OR(AA471>0,AB461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB471=0,IF(OR(AB471>0,AC461>0),MAX(0,($J461-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB471-($J461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2028,null,"DieselResidual Value Small Battery2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G472-1+Input_General!$E$22,$K472:$AC472),I462*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G472-1+Input_General!$F$22,$K472:$AC472),I462*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K472=0,IF(OR(K472>0,L462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L472=0,IF(OR(L472>0,M462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M472=0,IF(OR(M472>0,N462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N472=0,IF(OR(N472>0,O462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O472=0,IF(OR(O472>0,P462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P472=0,IF(OR(P472>0,Q462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q472=0,IF(OR(Q472>0,R462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R472=0,IF(OR(R472>0,S462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S472=0,IF(OR(S472>0,T462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T472=0,IF(OR(T472>0,U462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U472=0,IF(OR(U472>0,V462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V472=0,IF(OR(V472>0,W462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W472=0,IF(OR(W472>0,X462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X472=0,IF(OR(X472>0,Y462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y472=0,IF(OR(Y472>0,Z462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z472=0,IF(OR(Z472>0,AA462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA472=0,IF(OR(AA472>0,AB462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB472=0,IF(OR(AB472>0,AC462>0),MAX(0,($J462-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB472-($J462*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C472,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2029,null,"DieselResidual Value Small Battery2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G473-1+Input_General!$E$22,$K473:$AC473),I463*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G473-1+Input_General!$F$22,$K473:$AC473),I463*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K473=0,IF(OR(K473>0,L463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L473=0,IF(OR(L473>0,M463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M473=0,IF(OR(M473>0,N463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N473=0,IF(OR(N473>0,O463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O473=0,IF(OR(O473>0,P463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P473=0,IF(OR(P473>0,Q463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q473=0,IF(OR(Q473>0,R463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R473=0,IF(OR(R473>0,S463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S473=0,IF(OR(S473>0,T463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T473=0,IF(OR(T473>0,U463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U473=0,IF(OR(U473>0,V463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V473=0,IF(OR(V473>0,W463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W473=0,IF(OR(W473>0,X463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X473=0,IF(OR(X473>0,Y463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y473=0,IF(OR(Y473>0,Z463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z473=0,IF(OR(Z473>0,AA463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA473=0,IF(OR(AA473>0,AB463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB473=0,IF(OR(AB473>0,AC463>0),MAX(0,($J463-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB473-($J463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C465","v":"Residual Value Small Battery"},null,2030,null,"DieselResidual Value Small Battery2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$11","v":"CAPEX Replacement Unit Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,0,null,"DieselCAPEX Replacement Unit Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F476,Allocations!$C$21:$C$28,0),MATCH($C476,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L476:AC476,$L$6:$AC$6,\">=\"&$G476,$L$6:$AC$6,\"<\"&$G476+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L476:AC476,$L$6:$AC$6,\">=\"&$G476,$L$6:$AC$6,\"<\"&$G456+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L476=\"x\",\"x\",\nIF(L476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(M15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M476=\"x\",\"x\",\nIF(M476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(N15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N476=\"x\",\"x\",\nIF(N476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(O15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O476=\"x\",\"x\",\nIF(O476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(P15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P476=\"x\",\"x\",\nIF(P476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Q15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q476=\"x\",\"x\",\nIF(Q476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(R15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R476=\"x\",\"x\",\nIF(R476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(S15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S476=\"x\",\"x\",\nIF(S476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(T15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T476=\"x\",\"x\",\nIF(T476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(U15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U476=\"x\",\"x\",\nIF(U476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(V15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V476=\"x\",\"x\",\nIF(V476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(W15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W476=\"x\",\"x\",\nIF(W476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(X15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X476=\"x\",\"x\",\nIF(X476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Y15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y476=\"x\",\"x\",\nIF(Y476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Z15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z476=\"x\",\"x\",\nIF(Z476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AA15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA476=\"x\",\"x\",\nIF(AA476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AB15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB476=\"x\",\"x\",\nIF(AB476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AC15>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D476,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2023,null,"DieselCAPEX Replacement Unit Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L477:AC477,$L$6:$AC$6,\">=\"&$G477,$L$6:$AC$6,\"<\"&$G457+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L477:AC477,$L$6:$AC$6,\">=\"&$G477,$L$6:$AC$6,\"<\"&$G457+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L477=\"x\",\"x\",\nIF(L477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(M16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M477=\"x\",\"x\",\nIF(M477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(N16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N477=\"x\",\"x\",\nIF(N477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(O16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O477=\"x\",\"x\",\nIF(O477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(P16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P477=\"x\",\"x\",\nIF(P477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Q16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q477=\"x\",\"x\",\nIF(Q477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(R16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R477=\"x\",\"x\",\nIF(R477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(S16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S477=\"x\",\"x\",\nIF(S477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(T16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T477=\"x\",\"x\",\nIF(T477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(U16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U477=\"x\",\"x\",\nIF(U477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(V16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V477=\"x\",\"x\",\nIF(V477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(W16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W477=\"x\",\"x\",\nIF(W477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(X16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X477=\"x\",\"x\",\nIF(X477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Y16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y477=\"x\",\"x\",\nIF(Y477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Z16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z477=\"x\",\"x\",\nIF(Z477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AA16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA477=\"x\",\"x\",\nIF(AA477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AB16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB477=\"x\",\"x\",\nIF(AB477=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AC16>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D477,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2024,null,"DieselCAPEX Replacement Unit Small Battery2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L478:AC478,$L$6:$AC$6,\">=\"&$G478,$L$6:$AC$6,\"<\"&$G458+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L478:AC478,$L$6:$AC$6,\">=\"&$G478,$L$6:$AC$6,\"<\"&$G458+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L478=\"x\",\"x\",\nIF(L478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(M17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M478=\"x\",\"x\",\nIF(M478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(N17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N478=\"x\",\"x\",\nIF(N478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(O17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O478=\"x\",\"x\",\nIF(O478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(P17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P478=\"x\",\"x\",\nIF(P478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Q17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q478=\"x\",\"x\",\nIF(Q478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(R17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R478=\"x\",\"x\",\nIF(R478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(S17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S478=\"x\",\"x\",\nIF(S478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(T17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T478=\"x\",\"x\",\nIF(T478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(U17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U478=\"x\",\"x\",\nIF(U478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(V17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V478=\"x\",\"x\",\nIF(V478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(W17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W478=\"x\",\"x\",\nIF(W478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(X17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X478=\"x\",\"x\",\nIF(X478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Y17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y478=\"x\",\"x\",\nIF(Y478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Z17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z478=\"x\",\"x\",\nIF(Z478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AA17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA478=\"x\",\"x\",\nIF(AA478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AB17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB478=\"x\",\"x\",\nIF(AB478=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AC17>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D478,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2025,null,"DieselCAPEX Replacement Unit Small Battery2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L479:AC479,$L$6:$AC$6,\">=\"&$G479,$L$6:$AC$6,\"<\"&$G459+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L479:AC479,$L$6:$AC$6,\">=\"&$G479,$L$6:$AC$6,\"<\"&$G459+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L479=\"x\",\"x\",\nIF(L479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(M18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M479=\"x\",\"x\",\nIF(M479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(N18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N479=\"x\",\"x\",\nIF(N479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(O18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O479=\"x\",\"x\",\nIF(O479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(P18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P479=\"x\",\"x\",\nIF(P479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Q18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q479=\"x\",\"x\",\nIF(Q479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(R18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R479=\"x\",\"x\",\nIF(R479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(S18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S479=\"x\",\"x\",\nIF(S479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(T18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T479=\"x\",\"x\",\nIF(T479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(U18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U479=\"x\",\"x\",\nIF(U479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(V18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V479=\"x\",\"x\",\nIF(V479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(W18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W479=\"x\",\"x\",\nIF(W479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(X18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X479=\"x\",\"x\",\nIF(X479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Y18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y479=\"x\",\"x\",\nIF(Y479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Z18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z479=\"x\",\"x\",\nIF(Z479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AA18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA479=\"x\",\"x\",\nIF(AA479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AB18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB479=\"x\",\"x\",\nIF(AB479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AC18>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D479,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2026,null,"DieselCAPEX Replacement Unit Small Battery2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L480:AC480,$L$6:$AC$6,\">=\"&$G480,$L$6:$AC$6,\"<\"&$G460+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L480:AC480,$L$6:$AC$6,\">=\"&$G480,$L$6:$AC$6,\"<\"&$G460+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L480=\"x\",\"x\",\nIF(L480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(M19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M480=\"x\",\"x\",\nIF(M480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(N19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N480=\"x\",\"x\",\nIF(N480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(O19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O480=\"x\",\"x\",\nIF(O480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(P19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P480=\"x\",\"x\",\nIF(P480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Q19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q480=\"x\",\"x\",\nIF(Q480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(R19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R480=\"x\",\"x\",\nIF(R480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(S19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S480=\"x\",\"x\",\nIF(S480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(T19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T480=\"x\",\"x\",\nIF(T480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(U19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U480=\"x\",\"x\",\nIF(U480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(V19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V480=\"x\",\"x\",\nIF(V480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(W19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W480=\"x\",\"x\",\nIF(W480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(X19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X480=\"x\",\"x\",\nIF(X480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Y19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y480=\"x\",\"x\",\nIF(Y480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Z19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z480=\"x\",\"x\",\nIF(Z480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AA19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA480=\"x\",\"x\",\nIF(AA480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AB19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB480=\"x\",\"x\",\nIF(AB480=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AC19>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D480,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2027,null,"DieselCAPEX Replacement Unit Small Battery2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L481:AC481,$L$6:$AC$6,\">=\"&$G481,$L$6:$AC$6,\"<\"&$G461+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L481:AC481,$L$6:$AC$6,\">=\"&$G481,$L$6:$AC$6,\"<\"&$G461+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L481=\"x\",\"x\",\nIF(L481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(M20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M481=\"x\",\"x\",\nIF(M481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(N20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N481=\"x\",\"x\",\nIF(N481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(O20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O481=\"x\",\"x\",\nIF(O481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(P20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P481=\"x\",\"x\",\nIF(P481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Q20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q481=\"x\",\"x\",\nIF(Q481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(R20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R481=\"x\",\"x\",\nIF(R481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(S20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S481=\"x\",\"x\",\nIF(S481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(T20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T481=\"x\",\"x\",\nIF(T481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(U20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U481=\"x\",\"x\",\nIF(U481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(V20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V481=\"x\",\"x\",\nIF(V481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(W20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W481=\"x\",\"x\",\nIF(W481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(X20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X481=\"x\",\"x\",\nIF(X481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Y20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y481=\"x\",\"x\",\nIF(Y481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Z20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z481=\"x\",\"x\",\nIF(Z481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AA20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA481=\"x\",\"x\",\nIF(AA481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AB20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB481=\"x\",\"x\",\nIF(AB481=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AC20>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D481,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2028,null,"DieselCAPEX Replacement Unit Small Battery2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L482:AC482,$L$6:$AC$6,\">=\"&$G482,$L$6:$AC$6,\"<\"&$G462+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L482:AC482,$L$6:$AC$6,\">=\"&$G482,$L$6:$AC$6,\"<\"&$G462+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L482=\"x\",\"x\",\nIF(L482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(M21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M482=\"x\",\"x\",\nIF(M482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(N21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N482=\"x\",\"x\",\nIF(N482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(O21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O482=\"x\",\"x\",\nIF(O482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(P21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P482=\"x\",\"x\",\nIF(P482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Q21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q482=\"x\",\"x\",\nIF(Q482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(R21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R482=\"x\",\"x\",\nIF(R482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(S21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S482=\"x\",\"x\",\nIF(S482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(T21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T482=\"x\",\"x\",\nIF(T482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(U21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U482=\"x\",\"x\",\nIF(U482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(V21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V482=\"x\",\"x\",\nIF(V482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(W21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W482=\"x\",\"x\",\nIF(W482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(X21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X482=\"x\",\"x\",\nIF(X482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Y21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y482=\"x\",\"x\",\nIF(Y482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Z21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z482=\"x\",\"x\",\nIF(Z482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AA21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA482=\"x\",\"x\",\nIF(AA482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AB21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB482=\"x\",\"x\",\nIF(AB482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AC21>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D482,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2029,null,"DieselCAPEX Replacement Unit Small Battery2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L483:AC483,$L$6:$AC$6,\">=\"&$G483,$L$6:$AC$6,\"<\"&$G463+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L483:AC483,$L$6:$AC$6,\">=\"&$G483,$L$6:$AC$6,\"<\"&$G463+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L483=\"x\",\"x\",\nIF(L483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(M22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M483=\"x\",\"x\",\nIF(M483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(N22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N483=\"x\",\"x\",\nIF(N483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(O22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O483=\"x\",\"x\",\nIF(O483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(P22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P483=\"x\",\"x\",\nIF(P483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Q22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q483=\"x\",\"x\",\nIF(Q483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(R22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R483=\"x\",\"x\",\nIF(R483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(S22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S483=\"x\",\"x\",\nIF(S483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(T22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T483=\"x\",\"x\",\nIF(T483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(U22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U483=\"x\",\"x\",\nIF(U483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(V22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V483=\"x\",\"x\",\nIF(V483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(W22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W483=\"x\",\"x\",\nIF(W483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(X22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X483=\"x\",\"x\",\nIF(X483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Y22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y483=\"x\",\"x\",\nIF(Y483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Z22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z483=\"x\",\"x\",\nIF(Z483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AA22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA483=\"x\",\"x\",\nIF(AA483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AB22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB483=\"x\",\"x\",\nIF(AB483=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AC22>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D483,\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C475","v":"CAPEX Replacement Unit Small Battery"},null,2030,null,"DieselCAPEX Replacement Unit Small Battery2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$11& \" \"&Terms!$E$22&\" \"&  Terms!$E$11","v":"Residual Value Replacement Unit Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,0,null,"DieselResidual Value Replacement Unit Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F486,Allocations!$C$21:$C$28,0),MATCH($C486,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G486-1+Input_General!$E$22,$K486:$AC486),I476*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G486-1+Input_General!$F$22,$K486:$AC486),I476*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K486=0,IF(OR(K486>0,L476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L486=0,IF(OR(L486>0,M476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M486=0,IF(OR(M486>0,N476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N486=0,IF(OR(N486>0,O476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O486=0,IF(OR(O486>0,P476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P486=0,IF(OR(P486>0,Q476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q486=0,IF(OR(Q486>0,R476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R486=0,IF(OR(R486>0,S476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S486=0,IF(OR(S486>0,T476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T486=0,IF(OR(T486>0,U476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U486=0,IF(OR(U486>0,V476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V486=0,IF(OR(V486>0,W476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W486=0,IF(OR(W486>0,X476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X486=0,IF(OR(X486>0,Y476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y486=0,IF(OR(Y486>0,Z476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z486=0,IF(OR(Z486>0,AA476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA486=0,IF(OR(AA486>0,AB476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB486=0,IF(OR(AB486>0,AC476>0),MAX(0,($J476-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB486-($J476*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C486,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2023,null,"DieselResidual Value Replacement Unit Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G487-1+Input_General!$E$22,$K487:$AC487),I477*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G487-1+Input_General!$F$22,$K487:$AC487),I477*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K487=0,IF(OR(K487>0,L477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L487=0,IF(OR(L487>0,M477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M487=0,IF(OR(M487>0,N477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N487=0,IF(OR(N487>0,O477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O487=0,IF(OR(O487>0,P477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P487=0,IF(OR(P487>0,Q477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q487=0,IF(OR(Q487>0,R477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R487=0,IF(OR(R487>0,S477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S487=0,IF(OR(S487>0,T477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T487=0,IF(OR(T487>0,U477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U487=0,IF(OR(U487>0,V477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V487=0,IF(OR(V487>0,W477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W487=0,IF(OR(W487>0,X477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X487=0,IF(OR(X487>0,Y477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y487=0,IF(OR(Y487>0,Z477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z487=0,IF(OR(Z487>0,AA477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA487=0,IF(OR(AA487>0,AB477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB487=0,IF(OR(AB487>0,AC477>0),MAX(0,($J477-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB487-($J477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2024,null,"DieselResidual Value Replacement Unit Small Battery2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G488-1+Input_General!$E$22,$K488:$AC488),I478*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G488-1+Input_General!$F$22,$K488:$AC488),I478*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K488=0,IF(OR(K488>0,L478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L488=0,IF(OR(L488>0,M478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M488=0,IF(OR(M488>0,N478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N488=0,IF(OR(N488>0,O478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O488=0,IF(OR(O488>0,P478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P488=0,IF(OR(P488>0,Q478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q488=0,IF(OR(Q488>0,R478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R488=0,IF(OR(R488>0,S478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S488=0,IF(OR(S488>0,T478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T488=0,IF(OR(T488>0,U478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U488=0,IF(OR(U488>0,V478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V488=0,IF(OR(V488>0,W478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W488=0,IF(OR(W488>0,X478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X488=0,IF(OR(X488>0,Y478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y488=0,IF(OR(Y488>0,Z478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z488=0,IF(OR(Z488>0,AA478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA488=0,IF(OR(AA488>0,AB478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB488=0,IF(OR(AB488>0,AC478>0),MAX(0,($J478-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB488-($J478*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C488,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2025,null,"DieselResidual Value Replacement Unit Small Battery2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G489-1+Input_General!$E$22,$K489:$AC489),I479*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G489-1+Input_General!$F$22,$K489:$AC489),I479*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K489=0,IF(OR(K489>0,L479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L489=0,IF(OR(L489>0,M479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M489=0,IF(OR(M489>0,N479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N489=0,IF(OR(N489>0,O479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O489=0,IF(OR(O489>0,P479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P489=0,IF(OR(P489>0,Q479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q489=0,IF(OR(Q489>0,R479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R489=0,IF(OR(R489>0,S479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S489=0,IF(OR(S489>0,T479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T489=0,IF(OR(T489>0,U479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U489=0,IF(OR(U489>0,V479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V489=0,IF(OR(V489>0,W479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W489=0,IF(OR(W489>0,X479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X489=0,IF(OR(X489>0,Y479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y489=0,IF(OR(Y489>0,Z479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z489=0,IF(OR(Z489>0,AA479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA489=0,IF(OR(AA489>0,AB479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB489=0,IF(OR(AB489>0,AC479>0),MAX(0,($J479-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB489-($J479*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C489,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2026,null,"DieselResidual Value Replacement Unit Small Battery2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G490-1+Input_General!$E$22,$K490:$AC490),I480*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G490-1+Input_General!$F$22,$K490:$AC490),I480*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K490=0,IF(OR(K490>0,L480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L490=0,IF(OR(L490>0,M480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M490=0,IF(OR(M490>0,N480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N490=0,IF(OR(N490>0,O480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O490=0,IF(OR(O490>0,P480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P490=0,IF(OR(P490>0,Q480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q490=0,IF(OR(Q490>0,R480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R490=0,IF(OR(R490>0,S480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S490=0,IF(OR(S490>0,T480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T490=0,IF(OR(T490>0,U480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U490=0,IF(OR(U490>0,V480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V490=0,IF(OR(V490>0,W480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W490=0,IF(OR(W490>0,X480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X490=0,IF(OR(X490>0,Y480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y490=0,IF(OR(Y490>0,Z480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z490=0,IF(OR(Z490>0,AA480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA490=0,IF(OR(AA490>0,AB480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB490=0,IF(OR(AB490>0,AC480>0),MAX(0,($J480-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB490-($J480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2027,null,"DieselResidual Value Replacement Unit Small Battery2027"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G491-1+Input_General!$E$22,$K491:$AC491),I481*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G491-1+Input_General!$F$22,$K491:$AC491),I481*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K491=0,IF(OR(K491>0,L481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L491=0,IF(OR(L491>0,M481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M491=0,IF(OR(M491>0,N481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N491=0,IF(OR(N491>0,O481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O491=0,IF(OR(O491>0,P481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P491=0,IF(OR(P491>0,Q481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q491=0,IF(OR(Q491>0,R481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R491=0,IF(OR(R491>0,S481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S491=0,IF(OR(S491>0,T481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T491=0,IF(OR(T491>0,U481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U491=0,IF(OR(U491>0,V481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V491=0,IF(OR(V491>0,W481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W491=0,IF(OR(W491>0,X481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X491=0,IF(OR(X491>0,Y481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y491=0,IF(OR(Y491>0,Z481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z491=0,IF(OR(Z491>0,AA481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA491=0,IF(OR(AA491>0,AB481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB491=0,IF(OR(AB491>0,AC481>0),MAX(0,($J481-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB491-($J481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2028,null,"DieselResidual Value Replacement Unit Small Battery2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G492-1+Input_General!$E$22,$K492:$AC492),I482*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G492-1+Input_General!$F$22,$K492:$AC492),I482*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K492=0,IF(OR(K492>0,L482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L492=0,IF(OR(L492>0,M482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M492=0,IF(OR(M492>0,N482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N492=0,IF(OR(N492>0,O482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O492=0,IF(OR(O492>0,P482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P492=0,IF(OR(P492>0,Q482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q492=0,IF(OR(Q492>0,R482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R492=0,IF(OR(R492>0,S482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S492=0,IF(OR(S492>0,T482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T492=0,IF(OR(T492>0,U482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U492=0,IF(OR(U492>0,V482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V492=0,IF(OR(V492>0,W482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W492=0,IF(OR(W492>0,X482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X492=0,IF(OR(X492>0,Y482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y492=0,IF(OR(Y492>0,Z482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z492=0,IF(OR(Z492>0,AA482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA492=0,IF(OR(AA492>0,AB482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB492=0,IF(OR(AB492>0,AC482>0),MAX(0,($J482-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB492-($J482*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C492,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2029,null,"DieselResidual Value Replacement Unit Small Battery2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D486","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G493-1+Input_General!$E$22,$K493:$AC493),I483*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G493-1+Input_General!$F$22,$K493:$AC493),I483*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K493=0,IF(OR(K493>0,L483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L493=0,IF(OR(L493>0,M483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M493=0,IF(OR(M493>0,N483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N493=0,IF(OR(N493>0,O483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O493=0,IF(OR(O493>0,P483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P493=0,IF(OR(P493>0,Q483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q493=0,IF(OR(Q493>0,R483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R493=0,IF(OR(R493>0,S483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S493=0,IF(OR(S493>0,T483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T493=0,IF(OR(T493>0,U483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U493=0,IF(OR(U493>0,V483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V493=0,IF(OR(V493>0,W483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W493=0,IF(OR(W493>0,X483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X493=0,IF(OR(X493>0,Y483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y493=0,IF(OR(Y493>0,Z483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z493=0,IF(OR(Z493>0,AA483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA493=0,IF(OR(AA493>0,AB483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB493=0,IF(OR(AB493>0,AC483>0),MAX(0,($J483-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB493-($J483*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C493,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C485","v":"Residual Value Replacement Unit Small Battery"},null,2030,null,"DieselResidual Value Replacement Unit Small Battery2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$12","v":"CAPEX H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C496","v":"CAPEX H2 Tank 350 bar"},null,0,null,"DieselCAPEX H2 Tank 350 bar0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F497,Allocations!$C$21:$C$28,0),MATCH($C497,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L497:AC497,$L$6:$AC$6,\">=\"&$G497,$L$6:$AC$6,\"<\"&$G497+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L497:AC497,$L$6:$AC$6,\">=\"&$G497,$L$6:$AC$6,\"<\"&$G497+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G497=L$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=M$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=N$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=O$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=P$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=R$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=S$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=T$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=U$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=V$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=W$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=X$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G497=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F497,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G497,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D497,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C496","v":"CAPEX H2 Tank 350 bar"},null,2023,null,"DieselCAPEX H2 Tank 350 bar2023"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L498:AC498,$L$6:$AC$6,\">=\"&$G498,$L$6:$AC$6,\"<\"&$G498+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L498:AC498,$L$6:$AC$6,\">=\"&$G498,$L$6:$AC$6,\"<\"&$G498+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G498=L$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=M$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=N$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=O$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=P$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=R$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=S$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=T$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=U$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=V$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=W$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=X$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G498=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D498,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C496","v":"CAPEX H2 Tank 350 bar"},null,2024,null,"DieselCAPEX H2 Tank 350 bar2024"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L499:AC499,$L$6:$AC$6,\">=\"&$G499,$L$6:$AC$6,\"<\"&$G499+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L499:AC499,$L$6:$AC$6,\">=\"&$G499,$L$6:$AC$6,\"<\"&$G499+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G499=L$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=M$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=N$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=O$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=P$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=R$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=S$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=T$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=U$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=V$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=W$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=X$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G499=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F499,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G499,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D499,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C496","v":"CAPEX H2 Tank 350 bar"},null,2025,null,"DieselCAPEX H2 Tank 350 bar2025"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L500:AC500,$L$6:$AC$6,\">=\"&$G500,$L$6:$AC$6,\"<\"&$G500+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L500:AC500,$L$6:$AC$6,\">=\"&$G500,$L$6:$AC$6,\"<\"&$G500+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G500=L$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=M$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=N$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=O$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=P$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=R$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=S$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=T$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=U$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=V$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=W$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=X$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G500=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F500,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G500,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D500,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C496","v":"CAPEX H2 Tank 350 bar"},null,2026,null,"DieselCAPEX H2 Tank 350 bar2026"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D507","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G510-1+Input_General!$E$22,$K510:$AC510),I500*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G510-1+Input_General!$F$22,$K510:$AC510),I500*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K510=0,IF(OR(K510>0,L500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L510=0,IF(OR(L510>0,M500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M510=0,IF(OR(M510>0,N500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N510=0,IF(OR(N510>0,O500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O510=0,IF(OR(O510>0,P500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P510=0,IF(OR(P510>0,Q500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q510=0,IF(OR(Q510>0,R500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R510=0,IF(OR(R510>0,S500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S510=0,IF(OR(S510>0,T500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T510=0,IF(OR(T510>0,U500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U510=0,IF(OR(U510>0,V500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V510=0,IF(OR(V510>0,W500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W510=0,IF(OR(W510>0,X500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X510=0,IF(OR(X510>0,Y500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y510=0,IF(OR(Y510>0,Z500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z510=0,IF(OR(Z510>0,AA500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA510=0,IF(OR(AA510>0,AB500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB510=0,IF(OR(AB510>0,AC500>0),MAX(0,($J500-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB510-($J500*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C510,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C506","v":"Residual Value H2 Tank 350 bar"},null,2026,null,"DieselResidual Value H2 Tank 350 bar2026"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D517","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L524:AC524,$L$6:$AC$6,\">=\"&$G524,$L$6:$AC$6,\"<\"&$G504+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L524:AC524,$L$6:$AC$6,\">=\"&$G524,$L$6:$AC$6,\"<\"&$G504+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L524=\"x\",\"x\",IF(L524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(M22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M524=\"x\",\"x\",IF(M524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(N22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N524=\"x\",\"x\",IF(N524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(O22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O524=\"x\",\"x\",IF(O524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(P22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P524=\"x\",\"x\",IF(P524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(Q22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q524=\"x\",\"x\",IF(Q524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(R22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R524=\"x\",\"x\",IF(R524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(S22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S524=\"x\",\"x\",IF(S524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(T22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T524=\"x\",\"x\",IF(T524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(U22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U524=\"x\",\"x\",IF(U524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(V22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V524=\"x\",\"x\",IF(V524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(W22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W524=\"x\",\"x\",IF(W524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(X22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X524=\"x\",\"x\",IF(X524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(Y22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y524=\"x\",\"x\",IF(Y524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(Z22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z524=\"x\",\"x\",IF(Z524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(AA22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA524=\"x\",\"x\",IF(AA524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(AB22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB524=\"x\",\"x\",IF(AB524=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F524,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D524*IF(AC22>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C516","v":"CAPEX Replacement Unit H2 Tank 350 bar"},null,2030,null,"DieselCAPEX Replacement Unit H2 Tank 350 bar2030"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D527","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G533-1+Input_General!$E$22,$K533:$AC533),I523*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G533-1+Input_General!$F$22,$K533:$AC533),I523*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K533=0,IF(OR(K533>0,L523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L533=0,IF(OR(L533>0,M523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M533=0,IF(OR(M533>0,N523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N533=0,IF(OR(N533>0,O523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O533=0,IF(OR(O533>0,P523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P533=0,IF(OR(P533>0,Q523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q533=0,IF(OR(Q533>0,R523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R533=0,IF(OR(R533>0,S523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S533=0,IF(OR(S533>0,T523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T533=0,IF(OR(T533>0,U523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U533=0,IF(OR(U533>0,V523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V533=0,IF(OR(V533>0,W523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W533=0,IF(OR(W533>0,X523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X533=0,IF(OR(X533>0,Y523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y533=0,IF(OR(Y533>0,Z523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z533=0,IF(OR(Z533>0,AA523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA533=0,IF(OR(AA533>0,AB523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB533=0,IF(OR(AB533>0,AC523>0),MAX(0,($J523-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB533-($J523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C526","v":"Residual Value Replacement Unit H2 Tank 350 bar"},null,2029,null,"DieselResidual Value Replacement Unit H2 Tank 350 bar2029"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D568","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G572-1+Input_General!$E$22,$K572:$AC572),I562*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G572-1+Input_General!$F$22,$K572:$AC572),I562*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K572=0,IF(OR(K572>0,L562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L572=0,IF(OR(L572>0,M562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M572=0,IF(OR(M572>0,N562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N572=0,IF(OR(N572>0,O562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O572=0,IF(OR(O572>0,P562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P572=0,IF(OR(P572>0,Q562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q572=0,IF(OR(Q572>0,R562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R572=0,IF(OR(R572>0,S562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S572=0,IF(OR(S572>0,T562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T572=0,IF(OR(T572>0,U562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U572=0,IF(OR(U572>0,V562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V572=0,IF(OR(V572>0,W562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W572=0,IF(OR(W572>0,X562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X572=0,IF(OR(X572>0,Y562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y572=0,IF(OR(Y572>0,Z562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z572=0,IF(OR(Z572>0,AA562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA572=0,IF(OR(AA572>0,AB562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB572=0,IF(OR(AB572>0,AC562>0),MAX(0,($J562-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB572-($J562*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C572,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C567","v":"Residual Value Replacement Unit H2 Tank 700 bar"},null,2027,null,"DieselResidual Value Replacement Unit H2 Tank 700 bar2027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F579,Allocations!$C$21:$C$28,0),MATCH($C579,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L579:AC579,$L$6:$AC$6,\">=\"&$G579,$L$6:$AC$6,\"<\"&$G579+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L579:AC579,$L$6:$AC$6,\">=\"&$G579,$L$6:$AC$6,\"<\"&$G579+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G579=L$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=M$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=N$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=O$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=P$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=R$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=S$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=T$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=U$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=V$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=W$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=X$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G579=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D579,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C578","v":"CAPEX H2 Tank LH2"},null,2023,null,"DieselCAPEX H2 Tank LH22023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D589","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G594-1+Input_General!$E$22,$K594:$AC594),I584*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G594-1+Input_General!$F$22,$K594:$AC594),I584*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K594=0,IF(OR(K594>0,L584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L594=0,IF(OR(L594>0,M584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M594=0,IF(OR(M594>0,N584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N594=0,IF(OR(N594>0,O584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O594=0,IF(OR(O594>0,P584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P594=0,IF(OR(P594>0,Q584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q594=0,IF(OR(Q594>0,R584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R594=0,IF(OR(R594>0,S584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S594=0,IF(OR(S594>0,T584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T594=0,IF(OR(T594>0,U584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U594=0,IF(OR(U594>0,V584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V594=0,IF(OR(V594>0,W584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W594=0,IF(OR(W594>0,X584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X594=0,IF(OR(X594>0,Y584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y594=0,IF(OR(Y594>0,Z584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z594=0,IF(OR(Z594>0,AA584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA594=0,IF(OR(AA594>0,AB584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB594=0,IF(OR(AB594>0,AC584>0),MAX(0,($J584-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB594-($J584*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C594,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C588","v":"Residual Value H2 Tank LH2"},null,2028,null,"DieselResidual Value H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D599","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L602:AC602,$L$6:$AC$6,\">=\"&$G602,$L$6:$AC$6,\"<\"&$G582+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L602:AC602,$L$6:$AC$6,\">=\"&$G602,$L$6:$AC$6,\"<\"&$G582+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L602=\"x\",\"x\",IF(L602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(M18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M602=\"x\",\"x\",IF(M602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(N18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N602=\"x\",\"x\",IF(N602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(O18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O602=\"x\",\"x\",IF(O602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(P18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P602=\"x\",\"x\",IF(P602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(Q18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q602=\"x\",\"x\",IF(Q602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(R18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R602=\"x\",\"x\",IF(R602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(S18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S602=\"x\",\"x\",IF(S602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(T18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T602=\"x\",\"x\",IF(T602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(U18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U602=\"x\",\"x\",IF(U602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(V18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V602=\"x\",\"x\",IF(V602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(W18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W602=\"x\",\"x\",IF(W602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(X18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X602=\"x\",\"x\",IF(X602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(Y18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y602=\"x\",\"x\",IF(Y602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(Z18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z602=\"x\",\"x\",IF(Z602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(AA18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA602=\"x\",\"x\",IF(AA602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(AB18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB602=\"x\",\"x\",IF(AB602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D602*IF(AC18>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2026,null,"DieselCAPEX Replacement Unit H2 Tank LH22026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D609","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G616-1+Input_General!$E$22,$K616:$AC616),I606*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G616-1+Input_General!$F$22,$K616:$AC616),I606*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K616=0,IF(OR(K616>0,L606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L616=0,IF(OR(L616>0,M606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M616=0,IF(OR(M616>0,N606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N616=0,IF(OR(N616>0,O606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O616=0,IF(OR(O616>0,P606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P616=0,IF(OR(P616>0,Q606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q616=0,IF(OR(Q616>0,R606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R616=0,IF(OR(R616>0,S606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S616=0,IF(OR(S616>0,T606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T616=0,IF(OR(T616>0,U606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U616=0,IF(OR(U616>0,V606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V616=0,IF(OR(V616>0,W606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W616=0,IF(OR(W616>0,X606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X616=0,IF(OR(X616>0,Y606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y616=0,IF(OR(Y616>0,Z606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z616=0,IF(OR(Z616>0,AA606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA616=0,IF(OR(AA616>0,AB606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB616=0,IF(OR(AB616>0,AC606>0),MAX(0,($J606-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB616-($J606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C608","v":"Residual Value Replacement Unit H2 Tank LH2"},null,2030,null,"DieselResidual Value Replacement Unit H2 Tank LH22030"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D630","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G633-1+Input_General!$E$22,$K633:$AC633),I623*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G633-1+Input_General!$F$22,$K633:$AC633),I623*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K633=0,IF(OR(K633>0,L623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L633=0,IF(OR(L633>0,M623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M633=0,IF(OR(M633>0,N623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N633=0,IF(OR(N633>0,O623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O633=0,IF(OR(O633>0,P623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P633=0,IF(OR(P633>0,Q623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q633=0,IF(OR(Q633>0,R623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R633=0,IF(OR(R633>0,S623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S633=0,IF(OR(S633>0,T623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T633=0,IF(OR(T633>0,U623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U633=0,IF(OR(U633>0,V623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V633=0,IF(OR(V633>0,W623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W633=0,IF(OR(W633>0,X623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X633=0,IF(OR(X633>0,Y623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y633=0,IF(OR(Y633>0,Z623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z633=0,IF(OR(Z633>0,AA623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA633=0,IF(OR(AA633>0,AB623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB633=0,IF(OR(AB633>0,AC623>0),MAX(0,($J623-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB633-($J623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C629","v":"Residual Value Large Battery"},null,2026,null,"DieselResidual Value Large Battery2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D650","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C8","v":"Diesel"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G656-1+Input_General!$E$22,$K656:$AC656),I646*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G656-1+Input_General!$F$22,$K656:$AC656),I646*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K656=0,IF(OR(K656>0,L646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11))),0),MAX(0.01,K656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L11)))","v":0},{"$f":"IF(L656=0,IF(OR(L656>0,M646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11))),0),MAX(0.01,L656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M11)))","v":0},{"$f":"IF(M656=0,IF(OR(M656>0,N646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11))),0),MAX(0.01,M656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N11)))","v":0},{"$f":"IF(N656=0,IF(OR(N656>0,O646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11))),0),MAX(0.01,N656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O11)))","v":0},{"$f":"IF(O656=0,IF(OR(O656>0,P646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11))),0),MAX(0.01,O656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P11)))","v":0},{"$f":"IF(P656=0,IF(OR(P656>0,Q646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11))),0),MAX(0.01,P656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q11)))","v":0},{"$f":"IF(Q656=0,IF(OR(Q656>0,R646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11))),0),MAX(0.01,Q656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R11)))","v":0},{"$f":"IF(R656=0,IF(OR(R656>0,S646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11))),0),MAX(0.01,R656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S11)))","v":0},{"$f":"IF(S656=0,IF(OR(S656>0,T646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11))),0),MAX(0.01,S656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T11)))","v":0},{"$f":"IF(T656=0,IF(OR(T656>0,U646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11))),0),MAX(0.01,T656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U11)))","v":0},{"$f":"IF(U656=0,IF(OR(U656>0,V646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11))),0),MAX(0.01,U656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V11)))","v":0},{"$f":"IF(V656=0,IF(OR(V656>0,W646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11))),0),MAX(0.01,V656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W11)))","v":0},{"$f":"IF(W656=0,IF(OR(W656>0,X646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11))),0),MAX(0.01,W656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X11)))","v":0},{"$f":"IF(X656=0,IF(OR(X656>0,Y646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11))),0),MAX(0.01,X656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y11)))","v":0},{"$f":"IF(Y656=0,IF(OR(Y656>0,Z646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11))),0),MAX(0.01,Y656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z11)))","v":0},{"$f":"IF(Z656=0,IF(OR(Z656>0,AA646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11))),0),MAX(0.01,Z656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA11)))","v":0},{"$f":"IF(AA656=0,IF(OR(AA656>0,AB646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11))),0),MAX(0.01,AA656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB11)))","v":0},{"$f":"IF(AB656=0,IF(OR(AB656>0,AC646>0),MAX(0,($J646-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11))),0),MAX(0.01,AB656-($J646*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C656,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC11)))","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C649","v":"Residual Value Replacement Unit Large Battery"},null,2029,null,"DieselResidual Value Replacement Unit Large Battery2029"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D661","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L664:AC664,$L$6:$AC$6,\">=\"&$G664,$L$6:$AC$6,\"<\"&$G664+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L664:AC664,$L$6:$AC$6,\">=\"&$G664,$L$6:$AC$6,\"<\"&$G664+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G664=L$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=M$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=N$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=O$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=P$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=R$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=S$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=T$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=U$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=V$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=W$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=X$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G664=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D664,0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C660","v":"CAPEX Catenary Equipment"},null,2026,null,"DieselCAPEX Catenary Equipment2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,{"$f":"Terms!$E$17","v":"Infrastructure"},{"$f":"INDEX('Cockpit Details'!$H$25:$H$31,MATCH(F702,'Cockpit Details'!$F$25:$F$31,0))","v":0},null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L702:AC702,$L$6:$AC$6,\">=\"&$G702,$L$6:$AC$6,\"<\"&$G702+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L702:AC702,$L$6:$AC$6,\">=\"&$G702,$L$6:$AC$6,\"<\"&$G702+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G702=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G702=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F702,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G702,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F702,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C700","v":"CAPEX Infrastructure"},null,2024,null,"DieselCAPEX Infrastructure2024"]
[null,null,{"$f":"C713","v":"Total Opex"},null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},200289.58713386551,400579.17426773102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Total Opex",null,2030,null,"DieselTotal Opex2030"]
[null,null,{"$f":"Terms!$F$7","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},"Energy/Fuel Cost w/o tax/surcharges",null,0,null,"DieselEnergy/Fuel Cost w/o tax/surcharges0"]
[null,null,{"$f":"Terms!$F$8","v":"Energy/Fuel tax&surcharges"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C743","v":"Energy/Fuel tax&surcharges"},null,0,null,"DieselEnergy/Fuel tax&surcharges0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},0,null,0,null,"Diesel00"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},3470.0578974882942,7020.441831353799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C765","v":"Truck Taxation Total"},null,2027,null,"DieselTruck Taxation Total2027"]
[null,null,{"$f":"Terms!$F$10","v":"Motor Vehicle Tax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C785","v":"Motor Vehicle Tax"},null,0,null,"DieselMotor Vehicle Tax0"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L789:AC789,$L$6:$AC$6,\">=\"&$G789,$L$6:$AC$6,\"<\"&$G789+Input_General!$E$22),\"Error\")","v":3416.5072065701538},{"$f":"IFERROR(SUMIFS(L789:AC789,$L$6:$AC$6,\">=\"&$G789,$L$6:$AC$6,\"<\"&$G789+Input_General!$F$22),\"Error\")","v":6966.8911404356586},null,{"$f":"IF(L$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":656.52609585496043},{"$f":"IF(P$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":669.91376858449553},{"$f":"IF(Q$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":683.30144131403074},{"$f":"IF(R$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":696.68911404356584},{"$f":"IF(S$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":710.07678677310105},{"$f":"IF(T$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":710.07678677310105},{"$f":"IF(U$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":710.07678677310105},{"$f":"IF(V$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":710.07678677310105},{"$f":"IF(W$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":710.07678677310105},{"$f":"IF(X$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":710.07678677310105},{"$f":"IF(Y$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":710.07678677310105},{"$f":"IF(Z$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":710.07678677310105},{"$f":"IF(AA$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":710.07678677310105},{"$f":"IF(AB$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":710.07678677310105},{"$f":"IF(AC$6>=$G789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I290:$I297,MATCH($G789,$G290:$G297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F789,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":710.07678677310105},null,{"$f":"C8","v":"Diesel"},{"$f":"C785","v":"Motor Vehicle Tax"},null,2026,null,"DieselMotor Vehicle Tax2026"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L807:AC807,$L$6:$AC$6,\">=\"&$G807,$L$6:$AC$6,\"<\"&$G807+Input_General!$E$22),\"Error\")","v":36000},{"$f":"IFERROR(SUMIFS(L807:AC807,$L$6:$AC$6,\">=\"&$G807,$L$6:$AC$6,\"<\"&$G807+Input_General!$F$22),\"Error\")","v":72000},null,{"$f":"IF(L$6>=$G807,L11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G807,M11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(N$6>=$G807,N11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(O$6>=$G807,O11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(P$6>=$G807,P11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(Q$6>=$G807,Q11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(R$6>=$G807,R11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(S$6>=$G807,S11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(T$6>=$G807,T11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(U$6>=$G807,U11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(V$6>=$G807,V11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(W$6>=$G807,W11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(X$6>=$G807,X11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(Y$6>=$G807,Y11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(Z$6>=$G807,Z11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(AA$6>=$G807,AA11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(AB$6>=$G807,AB11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(AC$6>=$G807,AC11*INDEX(Input_General!$E$78:$E$84,MATCH($F807,Input_General!$C$78:$C$84,0)),0)","v":7200},null,{"$f":"C8","v":"Diesel"},{"$f":"C805","v":"Truck Maintenance Cost"},null,2024,null,"DieselTruck Maintenance Cost2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},null,null,0,null,"Diesel0"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L833:AC833,$L$6:$AC$6,\">=\"&$G833,$L$6:$AC$6,\"<\"&$G833+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L833:AC833,$L$6:$AC$6,\">=\"&$G833,$L$6:$AC$6,\"<\"&$G833+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K833=0,IF($G833=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),K833)","v":0},{"$f":"IF(L833=0,IF($G833=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),L833)","v":0},{"$f":"IF(M833=0,IF($G833=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),M833)","v":0},{"$f":"IF(N833=0,IF($G833=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),N833)","v":0},{"$f":"IF(O833=0,IF($G833=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),O833)","v":0},{"$f":"IF(P833=0,IF($G833=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),P833)","v":0},{"$f":"IF(Q833=0,IF($G833=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),Q833)","v":0},{"$f":"IF(R833=0,IF($G833=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),R833)","v":0},{"$f":"IF(S833=0,IF($G833=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),S833)","v":0},{"$f":"IF(T833=0,IF($G833=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),T833)","v":0},{"$f":"IF(U833=0,IF($G833=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),U833)","v":0},{"$f":"IF(V833=0,IF($G833=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),V833)","v":0},{"$f":"IF(W833=0,IF($G833=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),W833)","v":0},{"$f":"IF(X833=0,IF($G833=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),X833)","v":0},{"$f":"IF(Y833=0,IF($G833=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),Y833)","v":0},{"$f":"IF(Z833=0,IF($G833=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),Z833)","v":0},{"$f":"IF(AA833=0,IF($G833=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),AA833)","v":0},{"$f":"IF(AB833=0,IF($G833=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F833,Input_EnergyFuel!$C$152:$C$158,0)),AB833)","v":0},null,{"$f":"C8","v":"Diesel"},{"$f":"C825","v":"Infrastructure Maintenance Cost"},null,2030,null,"DieselInfrastructure Maintenance Cost2030"]
[null,null,{"$f":"Terms!$H$17","v":"CO2 Emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,null,null,null,{"$f":"C8","v":"Diesel"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},254080800.00000003,508161600.00000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8","v":"Diesel"},{"$f":"C849","v":"Well to Wheel CO2 Emissions"},null,2028,null,"DieselWell to Wheel CO2 Emissions2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F870,Allocations!$R$21:$R$28,0),MATCH(C870,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C8","v":"Diesel"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L870:AC870,$L$6:$AC$6,\">=\"&$G870,$L$6:$AC$6,\"<\"&$G870+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L870:AC870,$L$6:$AC$6,\">=\"&$G870,$L$6:$AC$6,\"<\"&$G870+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D870=0,0,IF(L47+L57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L47+L57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(M47+M57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M47+M57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(N47+N57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N47+N57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(O47+O57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O47+O57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(P47+P57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P47+P57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(Q47+Q57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q47+Q57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(R47+R57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R47+R57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(S47+S57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S47+S57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(T47+T57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T47+T57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(U47+U57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U47+U57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(V47+V57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V47+V57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(W47+W57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W47+W57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(X47+X57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X47+X57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(Y47+Y57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y47+Y57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(Z47+Z57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z47+Z57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(AA47+AA57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA47+AA57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(AB47+AB57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB47+AB57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D870=0,0,IF(AC47+AC57=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC47+AC57,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2023,null,"Diesel2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D870","v":0},null,{"$f":"C8","v":"Diesel"},2030,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L877:AC877,$L$6:$AC$6,\">=\"&$G877,$L$6:$AC$6,\"<\"&$G877+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L877:AC877,$L$6:$AC$6,\">=\"&$G877,$L$6:$AC$6,\"<\"&$G877+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D877=0,0,IF(L54+L64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L54+L64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(M54+M64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M54+M64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(N54+N64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N54+N64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(O54+O64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O54+O64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(P54+P64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P54+P64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(Q54+Q64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q54+Q64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(R54+R64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R54+R64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(S54+S64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S54+S64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(T54+T64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T54+T64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(U54+U64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U54+U64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(V54+V64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V54+V64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(W54+W64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W54+W64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(X54+X64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X54+X64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(Y54+Y64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y54+Y64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(Z54+Z64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z54+Z64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(AA54+AA64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA54+AA64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(AB54+AB64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB54+AB64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D877=0,0,IF(AC54+AC64=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC54+AC64,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC11)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C8","v":"Diesel"},null,null,2030,null,"Diesel2030"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"Terms!$E$22","v":"Replacement Unit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D1037","v":1},null,{"$f":"C1008","v":"Diesel E-Fuels"},2024,null,null,null,0,{"$f":"IF(K1038>0,K1038,IF(L1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1038>0,L1038,IF(M1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1038>0,M1038,IF(N1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1038>0,N1038,IF(O1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1038>0,O1038,IF(P1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1038>0,P1038,IF(Q1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1038>0,Q1038,IF(R1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1038>0,R1038,IF(S1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1038>0,S1038,IF(T1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1038>0,T1038,IF(U1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1038>0,U1038,IF(V1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1038>0,V1038,IF(W1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1038>0,W1038,IF(X1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1038>0,X1038,IF(Y1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1038>0,Y1038,IF(Z1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1038>0,Z1038,IF(AA1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1038>0,AA1038,IF(AB1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1038>0,AB1038,IF(AC1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1038,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2024,null,"Diesel E-Fuels2024"]
[null,null,{"$f":"\"Year of original \"&C1047","v":"Year of original E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F1057,Allocations!$R$21:$R$28,0),MATCH(C1057,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2023,null,null,null,0,{"$f":"IF(K1057>0,K1057,IF(L1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1057>0,L1057,IF(M1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1057>0,M1057,IF(N1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1057>0,N1057,IF(O1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1057>0,O1057,IF(P1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1057>0,P1057,IF(Q1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1057>0,Q1057,IF(R1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1057>0,R1057,IF(S1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1057>0,S1057,IF(T1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1057>0,T1057,IF(U1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1057>0,U1057,IF(V1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1057>0,V1057,IF(W1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1057>0,W1057,IF(X1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1057>0,X1057,IF(Y1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1057>0,Y1057,IF(Z1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1057>0,Z1057,IF(AA1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1057>0,AA1057,IF(AB1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1057>0,AB1057,IF(AC1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2023,null,"Diesel E-Fuels2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D1067","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2024,null,null,null,0,{"$f":"IF($D1068=0,0,IF(L$6>=$G1068,IF(L1436=0,$G1068,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2024,null,"Diesel E-Fuels2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D1077","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2026,null,null,null,0,{"$f":"IF(K1080>0,K1080,IF(L1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1080>0,L1080,IF(M1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1080>0,M1080,IF(N1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1080>0,N1080,IF(O1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1080>0,O1080,IF(P1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1080>0,P1080,IF(Q1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1080>0,Q1080,IF(R1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1080>0,R1080,IF(S1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1080>0,S1080,IF(T1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1080>0,T1080,IF(U1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1080>0,U1080,IF(V1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1080>0,V1080,IF(W1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1080>0,W1080,IF(X1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1080>0,X1080,IF(Y1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1080>0,Y1080,IF(Z1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1080>0,Z1080,IF(AA1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1080>0,AA1080,IF(AB1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1080>0,AB1080,IF(AC1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2026,null,"Diesel E-Fuels2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D1087","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2030,null,"Diesel E-Fuels2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D1097","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2029,null,null,null,0,{"$f":"IF(K1103>0,K1103,IF(L1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1103>0,L1103,IF(M1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1103>0,M1103,IF(N1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1103>0,N1103,IF(O1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1103>0,O1103,IF(P1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1103>0,P1103,IF(Q1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1103>0,Q1103,IF(R1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1103>0,R1103,IF(S1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1103>0,S1103,IF(T1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1103>0,T1103,IF(U1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1103>0,U1103,IF(V1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1103>0,V1103,IF(W1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1103>0,W1103,IF(X1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1103>0,X1103,IF(Y1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1103>0,Y1103,IF(Z1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1103>0,Z1103,IF(AA1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1103>0,AA1103,IF(AB1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1103>0,AB1103,IF(AC1021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2029,null,"Diesel E-Fuels2029"]
[null,null,{"$f":"\"Year of replacement \"&C1117","v":"Year of replacement H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D1137","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2024,null,null,null,0,{"$f":"IF(K1138>0,K1138,IF(L1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1138>0,L1138,IF(M1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1138>0,M1138,IF(N1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1138>0,N1138,IF(O1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1138>0,O1138,IF(P1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1138>0,P1138,IF(Q1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1138>0,Q1138,IF(R1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1138>0,R1138,IF(S1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1138>0,S1138,IF(T1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1138>0,T1138,IF(U1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1138>0,U1138,IF(V1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1138>0,V1138,IF(W1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1138>0,W1138,IF(X1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1138>0,X1138,IF(Y1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1138>0,Y1138,IF(Z1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1138>0,Z1138,IF(AA1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1138>0,AA1138,IF(AB1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1138>0,AB1138,IF(AC1016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1138,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2024,null,"Diesel E-Fuels2024"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D1147","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2027,null,"Diesel E-Fuels2027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1157,Allocations!$C$21:$C$28,0),MATCH(C1157,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2023,null,null,null,0,{"$f":"IF(K1157>0,K1157,IF(L1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1157>0,L1157,IF(M1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1157>0,M1157,IF(N1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1157>0,N1157,IF(O1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1157>0,O1157,IF(P1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1157>0,P1157,IF(Q1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1157>0,Q1157,IF(R1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1157>0,R1157,IF(S1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1157>0,S1157,IF(T1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1157>0,T1157,IF(U1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1157>0,U1157,IF(V1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1157>0,V1157,IF(W1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1157>0,W1157,IF(X1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1157>0,X1157,IF(Y1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1157>0,Y1157,IF(Z1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1157>0,Z1157,IF(AA1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1157>0,AA1157,IF(AB1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1157>0,AB1157,IF(AC1015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2023,null,"Diesel E-Fuels2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D1167","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2029,null,"Diesel E-Fuels2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D1177","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2026,null,null,null,0,{"$f":"IF(K1180>0,K1180,IF(L1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1180>0,L1180,IF(M1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1180>0,M1180,IF(N1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1180>0,N1180,IF(O1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1180>0,O1180,IF(P1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1180>0,P1180,IF(Q1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1180>0,Q1180,IF(R1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1180>0,R1180,IF(S1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1180>0,S1180,IF(T1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1180>0,T1180,IF(U1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1180>0,U1180,IF(V1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1180>0,V1180,IF(W1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1180>0,W1180,IF(X1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1180>0,X1180,IF(Y1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1180>0,Y1180,IF(Z1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1180>0,Z1180,IF(AA1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1180>0,AA1180,IF(AB1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1180>0,AB1180,IF(AC1018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2026,null,"Diesel E-Fuels2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D1197","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2029,null,null,null,0,{"$f":"IF(K1203>0,K1203,IF(L1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L1203>0,L1203,IF(M1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M1203>0,M1203,IF(N1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N1203>0,N1203,IF(O1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O1203>0,O1203,IF(P1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P1203>0,P1203,IF(Q1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q1203>0,Q1203,IF(R1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R1203>0,R1203,IF(S1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S1203>0,S1203,IF(T1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T1203>0,T1203,IF(U1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U1203>0,U1203,IF(V1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V1203>0,V1203,IF(W1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W1203>0,W1203,IF(X1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X1203>0,X1203,IF(Y1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y1203>0,Y1203,IF(Z1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z1203>0,Z1203,IF(AA1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA1203>0,AA1203,IF(AB1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB1203>0,AB1203,IF(AC1043>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C1203,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2029,null,"Diesel E-Fuels2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D1217","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D1221=0,0,IF(L$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L1101=0,L1091,L1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(M$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M1101=0,M1091,M1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(N$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N1101=0,N1091,N1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(O$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O1101=0,O1091,O1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(P$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P1101=0,P1091,P1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(Q$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q1101=0,Q1091,Q1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(R$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R1101=0,R1091,R1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(S$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S1101=0,S1091,S1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(T$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T1101=0,T1091,T1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(U$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U1101=0,U1091,U1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(V$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V1101=0,V1091,V1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(W$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W1101=0,W1091,W1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(X$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X1101=0,X1091,X1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(Y$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y1101=0,Y1091,Y1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(Z$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z1101=0,Z1091,Z1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(AA$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA1101=0,AA1091,AA1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(AB$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB1101=0,AB1091,AB1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D1221=0,0,IF(AC$6>=$G1221,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC1101=0,AC1091,AC1101),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2027,null,"Diesel E-Fuels2027"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L1238:AC1238,$L$6:$AC$6,\">=\"&$G1238,$L$6:$AC$6,\"<\"&$G1238+Input_General!$E$22),\"Error\")","v":1653749.9999999998},{"$f":"IFERROR(SUMIFS(L1238:AC1238,$L$6:$AC$6,\">=\"&$G1238,$L$6:$AC$6,\"<\"&$G1238+Input_General!$F$22),\"Error\")","v":3307499.9999999995},null,{"$f":"IF(L$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-L1218-L1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*L1011,0)","v":0},{"$f":"IF(M$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-M1218-M1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*M1011,0)","v":330749.99999999994},{"$f":"IF(N$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-N1218-N1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*N1011,0)","v":330749.99999999994},{"$f":"IF(O$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-O1218-O1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*O1011,0)","v":330749.99999999994},{"$f":"IF(P$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-P1218-P1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*P1011,0)","v":330749.99999999994},{"$f":"IF(Q$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Q1218-Q1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Q1011,0)","v":330749.99999999994},{"$f":"IF(R$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-R1218-R1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*R1011,0)","v":330749.99999999994},{"$f":"IF(S$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-S1218-S1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*S1011,0)","v":330749.99999999994},{"$f":"IF(T$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-T1218-T1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*T1011,0)","v":330749.99999999994},{"$f":"IF(U$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-U1218-U1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*U1011,0)","v":330749.99999999994},{"$f":"IF(V$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-V1218-V1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*V1011,0)","v":330749.99999999994},{"$f":"IF(W$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-W1218-W1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*W1011,0)","v":330749.99999999994},{"$f":"IF(X$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-X1218-X1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*X1011,0)","v":330749.99999999994},{"$f":"IF(Y$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Y1218-Y1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Y1011,0)","v":330749.99999999994},{"$f":"IF(Z$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Z1218-Z1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Z1011,0)","v":330749.99999999994},{"$f":"IF(AA$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AA1218-AA1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AA1011,0)","v":330749.99999999994},{"$f":"IF(AB$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AB1218-AB1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AB1011,0)","v":330749.99999999994},{"$f":"IF(AC$6>=$G1238,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1238,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1238,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AC1218-AC1228)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AC1011,0)","v":330749.99999999994},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1236","v":"tonne-kilometre"},null,2024,null,"Diesel E-Fuelstonne-kilometre2024"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2029,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L1243:AC1243,$L$6:$AC$6,\">=\"&$G1243,$L$6:$AC$6,\"<\"&$G1243+Input_General!$E$22),\"Error\")","v":1653749.9999999998},{"$f":"IFERROR(SUMIFS(L1243:AC1243,$L$6:$AC$6,\">=\"&$G1243,$L$6:$AC$6,\"<\"&$G1243+Input_General!$F$22),\"Error\")","v":3307499.9999999995},null,{"$f":"IF(L$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-L1223-L1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*L1011,0)","v":0},{"$f":"IF(M$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-M1223-M1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*M1011,0)","v":0},{"$f":"IF(N$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-N1223-N1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*N1011,0)","v":0},{"$f":"IF(O$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-O1223-O1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*O1011,0)","v":0},{"$f":"IF(P$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-P1223-P1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*P1011,0)","v":0},{"$f":"IF(Q$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Q1223-Q1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Q1011,0)","v":0},{"$f":"IF(R$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-R1223-R1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*R1011,0)","v":330749.99999999994},{"$f":"IF(S$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-S1223-S1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*S1011,0)","v":330749.99999999994},{"$f":"IF(T$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-T1223-T1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*T1011,0)","v":330749.99999999994},{"$f":"IF(U$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-U1223-U1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*U1011,0)","v":330749.99999999994},{"$f":"IF(V$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-V1223-V1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*V1011,0)","v":330749.99999999994},{"$f":"IF(W$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-W1223-W1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*W1011,0)","v":330749.99999999994},{"$f":"IF(X$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-X1223-X1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*X1011,0)","v":330749.99999999994},{"$f":"IF(Y$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Y1223-Y1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Y1011,0)","v":330749.99999999994},{"$f":"IF(Z$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Z1223-Z1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Z1011,0)","v":330749.99999999994},{"$f":"IF(AA$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AA1223-AA1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AA1011,0)","v":330749.99999999994},{"$f":"IF(AB$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AB1223-AB1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AB1011,0)","v":330749.99999999994},{"$f":"IF(AC$6>=$G1243,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F1243,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G1243,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AC1223-AC1233)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AC1011,0)","v":330749.99999999994},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1236","v":"tonne-kilometre"},null,2029,null,"Diesel E-Fuelstonne-kilometre2029"]
[null,null,{"$f":"Terms!$D$7","v":"CAPEX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},58326.96428571429,62053.928571428572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},"Total CAPEX reduced by Residual Value",null,2028,null,"Diesel E-FuelsTotal CAPEX reduced by Residual Value2028"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},15598.03571428571,11871.071428571426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},"Total Residual Value",null,2028,null,"Diesel E-FuelsTotal Residual Value2028"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1294:AC1294,$L$6:$AC$6,\">=\"&$G1294,$L$6:$AC$6,\"<\"&$G1294+Input_General!$E$22),\"Error\")","v":73925},{"$f":"IFERROR(SUMIFS(L1294:AC1294,$L$6:$AC$6,\">=\"&$G1294,$L$6:$AC$6,\"<\"&$G1294+Input_General!$F$22),\"Error\")","v":73925},null,0,0,0,0,73925,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C1008","v":"Diesel E-Fuels"},"Total original cost of vehicle at purchase",null,2027,null,"Diesel E-FuelsTotal original cost of vehicle at purchase2027"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1307:AC1307,$L$6:$AC$6,\">=\"&$G1307,$L$6:$AC$6,\"<\"&$G1307+Input_General!$E$22),\"Error\")","v":54600},{"$f":"IFERROR(SUMIFS(L1307:AC1307,$L$6:$AC$6,\">=\"&$G1307,$L$6:$AC$6,\"<\"&$G1307+Input_General!$F$22),\"Error\")","v":54600},null,{"$f":"IFERROR(IF($G1307=L$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=M$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=N$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=O$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=P$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=R$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=S$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":54600},{"$f":"IFERROR(IF($G1307=T$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=U$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=V$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=W$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=X$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1307=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C1307,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G1307,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1299","v":"CAPEX Truck without Powertrain"},null,2030,null,"Diesel E-FuelsCAPEX Truck without Powertrain2030"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},15598.03571428571,11871.071428571426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},"Residual Value of Powertrain",null,2028,null,"Diesel E-FuelsResidual Value of Powertrain2028"]
[null,null,{"$f":"Terms!$D$7&\" & \"&Terms!$D$11&\" of \"&Terms!$E$20&\" components\"","v":"CAPEX & Residual Value of Powertrain components"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D1343","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1348-1+Input_General!$E$22,$K1348:$AC1348),I1338*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":15598.03571428571},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1348-1+Input_General!$F$22,$K1348:$AC1348),I1338*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":11871.071428571426},0,{"$f":"IF(K1348=0,IF(OR(K1348>0,L1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1348=0,IF(OR(L1348>0,M1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1348=0,IF(OR(M1348>0,N1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1348=0,IF(OR(N1348>0,O1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1348=0,IF(OR(O1348>0,P1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1348=0,IF(OR(P1348>0,Q1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011)))","v":18579.607142857141},{"$f":"IF(Q1348=0,IF(OR(Q1348>0,R1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011)))","v":17834.214285714283},{"$f":"IF(R1348=0,IF(OR(R1348>0,S1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011)))","v":17088.821428571424},{"$f":"IF(S1348=0,IF(OR(S1348>0,T1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011)))","v":16343.428571428567},{"$f":"IF(T1348=0,IF(OR(T1348>0,U1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011)))","v":15598.03571428571},{"$f":"IF(U1348=0,IF(OR(U1348>0,V1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011)))","v":14852.642857142853},{"$f":"IF(V1348=0,IF(OR(V1348>0,W1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011)))","v":14107.249999999996},{"$f":"IF(W1348=0,IF(OR(W1348>0,X1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011)))","v":13361.857142857139},{"$f":"IF(X1348=0,IF(OR(X1348>0,Y1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011)))","v":12616.464285714283},{"$f":"IF(Y1348=0,IF(OR(Y1348>0,Z1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011)))","v":11871.071428571426},{"$f":"IF(Z1348=0,IF(OR(Z1348>0,AA1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011)))","v":11125.678571428569},{"$f":"IF(AA1348=0,IF(OR(AA1348>0,AB1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011)))","v":10380.285714285712},{"$f":"IF(AB1348=0,IF(OR(AB1348>0,AC1338>0),MAX(0,($J1338-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1348-($J1338*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1348,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011)))","v":9634.8928571428551},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1342","v":"Residual Value Diesel Drivetrain"},null,2028,null,"Diesel E-FuelsResidual Value Diesel Drivetrain2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D1353","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1355:AC1355,$L$6:$AC$6,\">=\"&$G1355,$L$6:$AC$6,\"<\"&$G1335+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1355:AC1355,$L$6:$AC$6,\">=\"&$G1355,$L$6:$AC$6,\"<\"&$G1335+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1355=\"x\",\"x\",\nIF(L1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(M1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1355=\"x\",\"x\",\nIF(M1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(N1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1355=\"x\",\"x\",\nIF(N1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(O1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1355=\"x\",\"x\",\nIF(O1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(P1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1355=\"x\",\"x\",\nIF(P1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Q1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1355=\"x\",\"x\",\nIF(Q1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(R1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1355=\"x\",\"x\",\nIF(R1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(S1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1355=\"x\",\"x\",\nIF(S1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(T1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1355=\"x\",\"x\",\nIF(T1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(U1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1355=\"x\",\"x\",\nIF(U1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(V1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1355=\"x\",\"x\",\nIF(V1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(W1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1355=\"x\",\"x\",\nIF(W1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(X1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1355=\"x\",\"x\",\nIF(X1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Y1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1355=\"x\",\"x\",\nIF(Y1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Z1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1355=\"x\",\"x\",\nIF(Z1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AA1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1355=\"x\",\"x\",\nIF(AA1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AB1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1355=\"x\",\"x\",\nIF(AB1355=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1355,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AC1017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1355,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1355),\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2025,null,"Diesel E-FuelsCAPEX Replacement Unit Diesel Drivetrain2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D1374","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1377:AC1377,$L$6:$AC$6,\">=\"&$G1377,$L$6:$AC$6,\"<\"&$G1377+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1377:AC1377,$L$6:$AC$6,\">=\"&$G1377,$L$6:$AC$6,\"<\"&$G1377+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1377=L$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=M$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=N$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=O$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=P$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=R$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=S$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=T$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=U$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=V$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=W$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=X$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1377=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1377,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G1377,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D1377,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1373","v":"CAPEX E-Drive"},null,2026,null,"Diesel E-FuelsCAPEX E-Drive2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1394,Allocations!$C$21:$C$28,0),MATCH($C1394,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1394:AC1394,$L$6:$AC$6,\">=\"&$G1394,$L$6:$AC$6,\"<\"&$G1394+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1394:AC1394,$L$6:$AC$6,\">=\"&$G1394,$L$6:$AC$6,\"<\"&$G1374+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1394=\"x\",\"x\",\nIF(L1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(M1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1394=\"x\",\"x\",\nIF(M1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(N1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1394=\"x\",\"x\",\nIF(N1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(O1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1394=\"x\",\"x\",\nIF(O1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(P1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1394=\"x\",\"x\",\nIF(P1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Q1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1394=\"x\",\"x\",\nIF(Q1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(R1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1394=\"x\",\"x\",\nIF(R1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(S1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1394=\"x\",\"x\",\nIF(S1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(T1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1394=\"x\",\"x\",\nIF(T1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(U1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1394=\"x\",\"x\",\nIF(U1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(V1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1394=\"x\",\"x\",\nIF(V1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(W1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1394=\"x\",\"x\",\nIF(W1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(X1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1394=\"x\",\"x\",\nIF(X1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Y1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1394=\"x\",\"x\",\nIF(Y1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Z1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1394=\"x\",\"x\",\nIF(Z1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AA1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1394=\"x\",\"x\",\nIF(AA1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AB1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1394=\"x\",\"x\",\nIF(AB1394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AC1015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C1394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D1394),\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1393","v":"CAPEX Replacement Unit E-Drive"},null,2023,null,"Diesel E-FuelsCAPEX Replacement Unit E-Drive2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1425,Allocations!$C$21:$C$28,0),MATCH($C1425,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1425-1+Input_General!$E$22,$K1425:$AC1425),I1415*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1425-1+Input_General!$F$22,$K1425:$AC1425),I1415*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1425=0,IF(OR(K1425>0,L1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1425=0,IF(OR(L1425>0,M1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1425=0,IF(OR(M1425>0,N1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1425=0,IF(OR(N1425>0,O1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1425=0,IF(OR(O1425>0,P1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1425=0,IF(OR(P1425>0,Q1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1425=0,IF(OR(Q1425>0,R1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1425=0,IF(OR(R1425>0,S1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1425=0,IF(OR(S1425>0,T1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1425=0,IF(OR(T1425>0,U1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1425=0,IF(OR(U1425>0,V1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1425=0,IF(OR(V1425>0,W1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1425=0,IF(OR(W1425>0,X1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1425=0,IF(OR(X1425>0,Y1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1425=0,IF(OR(Y1425>0,Z1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1425=0,IF(OR(Z1425>0,AA1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1425=0,IF(OR(AA1425>0,AB1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1425=0,IF(OR(AB1425>0,AC1415>0),MAX(0,($J1415-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1425-($J1415*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1425,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1424","v":"Residual Value FC Stack"},null,2023,null,"Diesel E-FuelsResidual Value FC Stack2023"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$10","v":"CAPEX Replacement Unit FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1434","v":"CAPEX Replacement Unit FC Stack"},null,0,null,"Diesel E-FuelsCAPEX Replacement Unit FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D1445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1448-1+Input_General!$E$22,$K1448:$AC1448),I1438*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1448-1+Input_General!$F$22,$K1448:$AC1448),I1438*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1448=0,IF(OR(K1448>0,L1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1448=0,IF(OR(L1448>0,M1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1448=0,IF(OR(M1448>0,N1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1448=0,IF(OR(N1448>0,O1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1448=0,IF(OR(O1448>0,P1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1448=0,IF(OR(P1448>0,Q1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1448=0,IF(OR(Q1448>0,R1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1448=0,IF(OR(R1448>0,S1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1448=0,IF(OR(S1448>0,T1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1448=0,IF(OR(T1448>0,U1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1448=0,IF(OR(U1448>0,V1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1448=0,IF(OR(V1448>0,W1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1448=0,IF(OR(W1448>0,X1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1448=0,IF(OR(X1448>0,Y1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1448=0,IF(OR(Y1448>0,Z1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1448=0,IF(OR(Z1448>0,AA1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1448=0,IF(OR(AA1448>0,AB1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1448=0,IF(OR(AB1448>0,AC1438>0),MAX(0,($J1438-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1448-($J1438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1444","v":"Residual Value Replacement Unit FC Stack"},null,2026,null,"Diesel E-FuelsResidual Value Replacement Unit FC Stack2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1456,Allocations!$C$21:$C$28,0),MATCH($C1456,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1456:AC1456,$L$6:$AC$6,\">=\"&$G1456,$L$6:$AC$6,\"<\"&$G1456+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1456:AC1456,$L$6:$AC$6,\">=\"&$G1456,$L$6:$AC$6,\"<\"&$G1456+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1456=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1456=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G1456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D1456,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1455","v":"CAPEX Small Battery"},null,2023,null,"Diesel E-FuelsCAPEX Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D1466","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1471-1+Input_General!$E$22,$K1471:$AC1471),I1461*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1471-1+Input_General!$F$22,$K1471:$AC1471),I1461*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1471=0,IF(OR(K1471>0,L1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1471=0,IF(OR(L1471>0,M1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1471=0,IF(OR(M1471>0,N1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1471=0,IF(OR(N1471>0,O1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1471=0,IF(OR(O1471>0,P1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1471=0,IF(OR(P1471>0,Q1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1471=0,IF(OR(Q1471>0,R1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1471=0,IF(OR(R1471>0,S1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1471=0,IF(OR(S1471>0,T1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1471=0,IF(OR(T1471>0,U1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1471=0,IF(OR(U1471>0,V1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1471=0,IF(OR(V1471>0,W1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1471=0,IF(OR(W1471>0,X1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1471=0,IF(OR(X1471>0,Y1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1471=0,IF(OR(Y1471>0,Z1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1471=0,IF(OR(Z1471>0,AA1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1471=0,IF(OR(AA1471>0,AB1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1471=0,IF(OR(AB1471>0,AC1461>0),MAX(0,($J1461-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1471-($J1461*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1471,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1465","v":"Residual Value Small Battery"},null,2028,null,"Diesel E-FuelsResidual Value Small Battery2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D1476","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1482:AC1482,$L$6:$AC$6,\">=\"&$G1482,$L$6:$AC$6,\"<\"&$G1462+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1482:AC1482,$L$6:$AC$6,\">=\"&$G1482,$L$6:$AC$6,\"<\"&$G1462+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1482=\"x\",\"x\",\nIF(L1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(M1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1482=\"x\",\"x\",\nIF(M1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(N1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1482=\"x\",\"x\",\nIF(N1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(O1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1482=\"x\",\"x\",\nIF(O1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(P1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1482=\"x\",\"x\",\nIF(P1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Q1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1482=\"x\",\"x\",\nIF(Q1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(R1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1482=\"x\",\"x\",\nIF(R1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(S1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1482=\"x\",\"x\",\nIF(S1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(T1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1482=\"x\",\"x\",\nIF(T1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(U1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1482=\"x\",\"x\",\nIF(U1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(V1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1482=\"x\",\"x\",\nIF(V1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(W1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1482=\"x\",\"x\",\nIF(W1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(X1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1482=\"x\",\"x\",\nIF(X1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Y1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1482=\"x\",\"x\",\nIF(Y1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Z1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1482=\"x\",\"x\",\nIF(Z1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AA1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1482=\"x\",\"x\",\nIF(AA1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AB1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1482=\"x\",\"x\",\nIF(AB1482=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AC1021>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D1482,\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1475","v":"CAPEX Replacement Unit Small Battery"},null,2029,null,"Diesel E-FuelsCAPEX Replacement Unit Small Battery2029"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D1497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1504:AC1504,$L$6:$AC$6,\">=\"&$G1504,$L$6:$AC$6,\"<\"&$G1504+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1504:AC1504,$L$6:$AC$6,\">=\"&$G1504,$L$6:$AC$6,\"<\"&$G1504+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1504=L$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=M$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=N$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=O$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=P$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=R$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=S$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=T$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=U$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=V$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=W$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=X$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1504=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G1504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1504,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1496","v":"CAPEX H2 Tank 350 bar"},null,2030,null,"Diesel E-FuelsCAPEX H2 Tank 350 bar2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D1538","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1539:AC1539,$L$6:$AC$6,\">=\"&$G1539,$L$6:$AC$6,\"<\"&$G1539+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1539:AC1539,$L$6:$AC$6,\">=\"&$G1539,$L$6:$AC$6,\"<\"&$G1539+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1539=L$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=M$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=N$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=O$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=P$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=R$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=S$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=T$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=U$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=V$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=W$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=X$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1539=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G1539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D1539,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1537","v":"CAPEX H2 Tank 700 bar"},null,2024,null,"Diesel E-FuelsCAPEX H2 Tank 700 bar2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,0,null,"Diesel E-Fuels0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D1558","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1562:AC1562,$L$6:$AC$6,\">=\"&$G1562,$L$6:$AC$6,\"<\"&$G1542+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1562:AC1562,$L$6:$AC$6,\">=\"&$G1562,$L$6:$AC$6,\"<\"&$G1542+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1562=\"x\",\"x\",IF(L1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(M1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1562=\"x\",\"x\",IF(M1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(N1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1562=\"x\",\"x\",IF(N1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(O1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1562=\"x\",\"x\",IF(O1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(P1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1562=\"x\",\"x\",IF(P1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(Q1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1562=\"x\",\"x\",IF(Q1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(R1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1562=\"x\",\"x\",IF(R1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(S1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1562=\"x\",\"x\",IF(S1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(T1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1562=\"x\",\"x\",IF(T1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(U1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1562=\"x\",\"x\",IF(U1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(V1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1562=\"x\",\"x\",IF(V1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(W1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1562=\"x\",\"x\",IF(W1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(X1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1562=\"x\",\"x\",IF(X1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(Y1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1562=\"x\",\"x\",IF(Y1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(Z1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1562=\"x\",\"x\",IF(Z1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(AA1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1562=\"x\",\"x\",IF(AA1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(AB1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1562=\"x\",\"x\",IF(AB1562=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1562,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D1562*IF(AC1019>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1557","v":"CAPEX Replacement Unit H2 Tank 700 bar"},null,2027,null,"Diesel E-FuelsCAPEX Replacement Unit H2 Tank 700 bar2027"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1568,Allocations!$C$21:$C$28,0),MATCH($C1568,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1568-1+Input_General!$E$22,$K1568:$AC1568),I1558*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1568-1+Input_General!$F$22,$K1568:$AC1568),I1558*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1568=0,IF(OR(K1568>0,L1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1568=0,IF(OR(L1568>0,M1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1568=0,IF(OR(M1568>0,N1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1568=0,IF(OR(N1568>0,O1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1568=0,IF(OR(O1568>0,P1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1568=0,IF(OR(P1568>0,Q1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1568=0,IF(OR(Q1568>0,R1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1568=0,IF(OR(R1568>0,S1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1568=0,IF(OR(S1568>0,T1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1568=0,IF(OR(T1568>0,U1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1568=0,IF(OR(U1568>0,V1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1568=0,IF(OR(V1568>0,W1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1568=0,IF(OR(W1568>0,X1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1568=0,IF(OR(X1568>0,Y1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1568=0,IF(OR(Y1568>0,Z1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1568=0,IF(OR(Z1568>0,AA1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1568=0,IF(OR(AA1568>0,AB1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1568=0,IF(OR(AB1568>0,AC1558>0),MAX(0,($J1558-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1568-($J1558*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1568,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1567","v":"Residual Value Replacement Unit H2 Tank 700 bar"},null,2023,null,"Diesel E-FuelsResidual Value Replacement Unit H2 Tank 700 bar2023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D1579","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1581:AC1581,$L$6:$AC$6,\">=\"&$G1581,$L$6:$AC$6,\"<\"&$G1581+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1581:AC1581,$L$6:$AC$6,\">=\"&$G1581,$L$6:$AC$6,\"<\"&$G1581+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1581=L$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=M$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=N$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=O$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=P$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=R$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=S$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=T$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=U$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=V$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=W$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=X$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1581=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G1581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1581,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1578","v":"CAPEX H2 Tank LH2"},null,2025,null,"Diesel E-FuelsCAPEX H2 Tank LH22025"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D1589","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1590-1+Input_General!$E$22,$K1590:$AC1590),I1580*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1590-1+Input_General!$F$22,$K1590:$AC1590),I1580*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1590=0,IF(OR(K1590>0,L1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1590=0,IF(OR(L1590>0,M1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1590=0,IF(OR(M1590>0,N1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1590=0,IF(OR(N1590>0,O1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1590=0,IF(OR(O1590>0,P1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1590=0,IF(OR(P1590>0,Q1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1590=0,IF(OR(Q1590>0,R1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1590=0,IF(OR(R1590>0,S1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1590=0,IF(OR(S1590>0,T1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1590=0,IF(OR(T1590>0,U1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1590=0,IF(OR(U1590>0,V1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1590=0,IF(OR(V1590>0,W1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1590=0,IF(OR(W1590>0,X1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1590=0,IF(OR(X1590>0,Y1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1590=0,IF(OR(Y1590>0,Z1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1590=0,IF(OR(Z1590>0,AA1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1590=0,IF(OR(AA1590>0,AB1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1590=0,IF(OR(AB1590>0,AC1580>0),MAX(0,($J1580-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1590-($J1580*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1590,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1588","v":"Residual Value H2 Tank LH2"},null,2024,null,"Diesel E-FuelsResidual Value H2 Tank LH22024"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D1599","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1604:AC1604,$L$6:$AC$6,\">=\"&$G1604,$L$6:$AC$6,\"<\"&$G1584+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1604:AC1604,$L$6:$AC$6,\">=\"&$G1604,$L$6:$AC$6,\"<\"&$G1584+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1604=\"x\",\"x\",IF(L1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(M1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1604=\"x\",\"x\",IF(M1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(N1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1604=\"x\",\"x\",IF(N1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(O1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1604=\"x\",\"x\",IF(O1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(P1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1604=\"x\",\"x\",IF(P1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(Q1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1604=\"x\",\"x\",IF(Q1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(R1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1604=\"x\",\"x\",IF(R1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(S1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1604=\"x\",\"x\",IF(S1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(T1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1604=\"x\",\"x\",IF(T1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(U1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1604=\"x\",\"x\",IF(U1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(V1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1604=\"x\",\"x\",IF(V1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(W1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1604=\"x\",\"x\",IF(W1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(X1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1604=\"x\",\"x\",IF(X1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(Y1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1604=\"x\",\"x\",IF(Y1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(Z1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1604=\"x\",\"x\",IF(Z1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(AA1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1604=\"x\",\"x\",IF(AA1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(AB1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1604=\"x\",\"x\",IF(AB1604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1604*IF(AC1020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2028,null,"Diesel E-FuelsCAPEX Replacement Unit H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D1609","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1616-1+Input_General!$E$22,$K1616:$AC1616),I1606*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1616-1+Input_General!$F$22,$K1616:$AC1616),I1606*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1616=0,IF(OR(K1616>0,L1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1616=0,IF(OR(L1616>0,M1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1616=0,IF(OR(M1616>0,N1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1616=0,IF(OR(N1616>0,O1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1616=0,IF(OR(O1616>0,P1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1616=0,IF(OR(P1616>0,Q1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1616=0,IF(OR(Q1616>0,R1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1616=0,IF(OR(R1616>0,S1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1616=0,IF(OR(S1616>0,T1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1616=0,IF(OR(T1616>0,U1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1616=0,IF(OR(U1616>0,V1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1616=0,IF(OR(V1616>0,W1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1616=0,IF(OR(W1616>0,X1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1616=0,IF(OR(X1616>0,Y1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1616=0,IF(OR(Y1616>0,Z1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1616=0,IF(OR(Z1616>0,AA1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1616=0,IF(OR(AA1616>0,AB1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1616=0,IF(OR(AB1616>0,AC1606>0),MAX(0,($J1606-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1616-($J1606*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1616,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1608","v":"Residual Value Replacement Unit H2 Tank LH2"},null,2030,null,"Diesel E-FuelsResidual Value Replacement Unit H2 Tank LH22030"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"&Terms!$E$15","v":"CAPEX Replacement Unit Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1639","v":"CAPEX Replacement Unit Large Battery"},null,0,null,"Diesel E-FuelsCAPEX Replacement Unit Large Battery0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D1650","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1651-1+Input_General!$E$22,$K1651:$AC1651),I1641*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1651-1+Input_General!$F$22,$K1651:$AC1651),I1641*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1651=0,IF(OR(K1651>0,L1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1651=0,IF(OR(L1651>0,M1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1651=0,IF(OR(M1651>0,N1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1651=0,IF(OR(N1651>0,O1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1651=0,IF(OR(O1651>0,P1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1651=0,IF(OR(P1651>0,Q1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1651=0,IF(OR(Q1651>0,R1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1651=0,IF(OR(R1651>0,S1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1651=0,IF(OR(S1651>0,T1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1651=0,IF(OR(T1651>0,U1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1651=0,IF(OR(U1651>0,V1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1651=0,IF(OR(V1651>0,W1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1651=0,IF(OR(W1651>0,X1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1651=0,IF(OR(X1651>0,Y1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1651=0,IF(OR(Y1651>0,Z1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1651=0,IF(OR(Z1651>0,AA1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1651=0,IF(OR(AA1651>0,AB1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1651=0,IF(OR(AB1651>0,AC1641>0),MAX(0,($J1641-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1651-($J1641*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1651,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1649","v":"Residual Value Replacement Unit Large Battery"},null,2024,null,"Diesel E-FuelsResidual Value Replacement Unit Large Battery2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D1661","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1662:AC1662,$L$6:$AC$6,\">=\"&$G1662,$L$6:$AC$6,\"<\"&$G1662+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1662:AC1662,$L$6:$AC$6,\">=\"&$G1662,$L$6:$AC$6,\"<\"&$G1662+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1662=L$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=M$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=N$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=O$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=P$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=R$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=S$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=T$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=U$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=V$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=W$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=X$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1662=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F1662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G1662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D1662,0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1660","v":"CAPEX Catenary Equipment"},null,2024,null,"Diesel E-FuelsCAPEX Catenary Equipment2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D1671","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1673-1+Input_General!$E$22,$K1673:$AC1673),I1663*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1673-1+Input_General!$F$22,$K1673:$AC1673),I1663*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1673=0,IF(OR(K1673>0,L1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1673=0,IF(OR(L1673>0,M1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1673=0,IF(OR(M1673>0,N1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1673=0,IF(OR(N1673>0,O1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1673=0,IF(OR(O1673>0,P1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1673=0,IF(OR(P1673>0,Q1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1673=0,IF(OR(Q1673>0,R1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1673=0,IF(OR(R1673>0,S1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1673=0,IF(OR(S1673>0,T1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1673=0,IF(OR(T1673>0,U1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1673=0,IF(OR(U1673>0,V1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1673=0,IF(OR(V1673>0,W1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1673=0,IF(OR(W1673>0,X1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1673=0,IF(OR(X1673>0,Y1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1673=0,IF(OR(Y1673>0,Z1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1673=0,IF(OR(Z1673>0,AA1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1673=0,IF(OR(AA1673>0,AB1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1673=0,IF(OR(AB1673>0,AC1663>0),MAX(0,($J1663-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1673-($J1663*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1673,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1670","v":"Residual Value Catenary Equipment"},null,2025,null,"Diesel E-FuelsResidual Value Catenary Equipment2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F1681,Allocations!$C$21:$C$28,0),MATCH($C1681,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L1681:AC1681,$L$6:$AC$6,\">=\"&$G1681,$L$6:$AC$6,\"<\"&$G1681+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1681:AC1681,$L$6:$AC$6,\">=\"&$G1681,$L$6:$AC$6,\"<\"&$G1661+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L1681=\"x\",\"x\",IF(L1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(M1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M1681=\"x\",\"x\",IF(M1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(N1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N1681=\"x\",\"x\",IF(N1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(O1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O1681=\"x\",\"x\",IF(O1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(P1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P1681=\"x\",\"x\",IF(P1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(Q1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q1681=\"x\",\"x\",IF(Q1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(R1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R1681=\"x\",\"x\",IF(R1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(S1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S1681=\"x\",\"x\",IF(S1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(T1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T1681=\"x\",\"x\",IF(T1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(U1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U1681=\"x\",\"x\",IF(U1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(V1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V1681=\"x\",\"x\",IF(V1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(W1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W1681=\"x\",\"x\",IF(W1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(X1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X1681=\"x\",\"x\",IF(X1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(Y1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y1681=\"x\",\"x\",IF(Y1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(Z1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z1681=\"x\",\"x\",IF(Z1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(AA1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA1681=\"x\",\"x\",IF(AA1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(AB1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB1681=\"x\",\"x\",IF(AB1681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F1681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D1681*IF(AC1015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1680","v":"CAPEX Replacement Unit Catenary Equipment"},null,2023,null,"Diesel E-FuelsCAPEX Replacement Unit Catenary Equipment2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D1691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1695-1+Input_General!$E$22,$K1695:$AC1695),I1685*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G1695-1+Input_General!$F$22,$K1695:$AC1695),I1685*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K1695=0,IF(OR(K1695>0,L1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011))),0),MAX(0.01,K1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L1011)))","v":0},{"$f":"IF(L1695=0,IF(OR(L1695>0,M1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011))),0),MAX(0.01,L1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M1011)))","v":0},{"$f":"IF(M1695=0,IF(OR(M1695>0,N1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011))),0),MAX(0.01,M1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N1011)))","v":0},{"$f":"IF(N1695=0,IF(OR(N1695>0,O1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011))),0),MAX(0.01,N1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O1011)))","v":0},{"$f":"IF(O1695=0,IF(OR(O1695>0,P1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011))),0),MAX(0.01,O1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P1011)))","v":0},{"$f":"IF(P1695=0,IF(OR(P1695>0,Q1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011))),0),MAX(0.01,P1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q1011)))","v":0},{"$f":"IF(Q1695=0,IF(OR(Q1695>0,R1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011))),0),MAX(0.01,Q1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R1011)))","v":0},{"$f":"IF(R1695=0,IF(OR(R1695>0,S1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011))),0),MAX(0.01,R1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S1011)))","v":0},{"$f":"IF(S1695=0,IF(OR(S1695>0,T1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011))),0),MAX(0.01,S1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T1011)))","v":0},{"$f":"IF(T1695=0,IF(OR(T1695>0,U1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011))),0),MAX(0.01,T1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U1011)))","v":0},{"$f":"IF(U1695=0,IF(OR(U1695>0,V1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011))),0),MAX(0.01,U1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V1011)))","v":0},{"$f":"IF(V1695=0,IF(OR(V1695>0,W1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011))),0),MAX(0.01,V1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W1011)))","v":0},{"$f":"IF(W1695=0,IF(OR(W1695>0,X1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011))),0),MAX(0.01,W1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X1011)))","v":0},{"$f":"IF(X1695=0,IF(OR(X1695>0,Y1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011))),0),MAX(0.01,X1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y1011)))","v":0},{"$f":"IF(Y1695=0,IF(OR(Y1695>0,Z1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011))),0),MAX(0.01,Y1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z1011)))","v":0},{"$f":"IF(Z1695=0,IF(OR(Z1695>0,AA1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011))),0),MAX(0.01,Z1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA1011)))","v":0},{"$f":"IF(AA1695=0,IF(OR(AA1695>0,AB1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011))),0),MAX(0.01,AA1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB1011)))","v":0},{"$f":"IF(AB1695=0,IF(OR(AB1695>0,AC1685>0),MAX(0,($J1685-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011))),0),MAX(0.01,AB1695-($J1685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C1695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC1011)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2027,null,"Diesel E-FuelsResidual Value Replacement Unit Catenary Equipment2027"]
[null,null,{"$f":"Terms!$E$17","v":"Infrastructure"},{"$f":"INDEX('Cockpit Details'!$H$25:$H$31,MATCH(F1704,'Cockpit Details'!$F$25:$F$31,0))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1704:AC1704,$L$6:$AC$6,\">=\"&$G1704,$L$6:$AC$6,\"<\"&$G1704+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1704:AC1704,$L$6:$AC$6,\">=\"&$G1704,$L$6:$AC$6,\"<\"&$G1704+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G1704=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G1704=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C700","v":"CAPEX Infrastructure"},null,2026,null,"Diesel E-FuelsCAPEX Infrastructure2026"]
[null,null,{"$f":"C1713","v":"Total Opex"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},291628.71184657014,557951.30042043561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},"Total Opex",null,2026,null,"Diesel E-FuelsTotal Opex2026"]
[null,null,{"$f":"C1733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1739:AC1739,$L$6:$AC$6,\">=\"&$G1739,$L$6:$AC$6,\"<\"&$G1739+Input_General!$E$22),\"Error\")","v":101632.32000000002},{"$f":"IFERROR(SUMIFS(L1739:AC1739,$L$6:$AC$6,\">=\"&$G1739,$L$6:$AC$6,\"<\"&$G1739+Input_General!$F$22),\"Error\")","v":195736.32000000001},null,{"$f":"IF(L$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(N$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(O$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(P$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(Q$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":23839.680000000004},{"$f":"IF(R$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":21330.240000000005},{"$f":"IF(S$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":18820.800000000003},{"$f":"IF(T$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":18820.800000000003},{"$f":"IF(U$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":18820.800000000003},{"$f":"IF(V$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":18820.800000000003},{"$f":"IF(W$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":18820.800000000003},{"$f":"IF(X$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":18820.800000000003},{"$f":"IF(Y$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":18820.800000000003},{"$f":"IF(Z$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":18820.800000000003},{"$f":"IF(AA$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":18820.800000000003},{"$f":"IF(AB$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":18820.800000000003},{"$f":"IF(AC$6>=$G1739,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F1739,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC1011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G1739,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":18820.800000000003},null,{"$f":"C1008","v":"Diesel E-Fuels"},"Energy/Fuel Cost w/o tax/surcharges",null,2028,null,"Diesel E-FuelsEnergy/Fuel Cost w/o tax/surcharges2028"]
[null,null,{"$f":"Terms!$F$8","v":"Energy/Fuel tax&surcharges"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1743","v":"Energy/Fuel tax&surcharges"},null,0,null,"Diesel E-FuelsEnergy/Fuel tax&surcharges0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1762","v":0},null,0,null,"Diesel E-Fuels00"]
[null,null,"Truck Taxation Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1765","v":"Truck Taxation Total"},null,0,null,"Diesel E-FuelsTruck Taxation Total0"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1781:AC1781,$L$6:$AC$6,\">=\"&$G1781,$L$6:$AC$6,\"<\"&$G1781+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1781:AC1781,$L$6:$AC$6,\">=\"&$G1781,$L$6:$AC$6,\"<\"&$G1781+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*L1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*M1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*N1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*O1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*P1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*Q1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*R1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*S1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*T1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*U1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*V1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*W1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*X1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*Y1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*Z1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*AA1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*AB1295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F1781,Input_General!$C$24:$C$32,0))*AC1295","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1775","v":"Registration Fee"},null,2028,null,"Diesel E-FuelsRegistration Fee2028"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},38217.75,76435.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1795","v":"Maintenance & Insurance"},null,2027,null,"Diesel E-FuelsMaintenance & Insurance2027"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1807:AC1807,$L$6:$AC$6,\">=\"&$G1807,$L$6:$AC$6,\"<\"&$G1807+Input_General!$E$22),\"Error\")","v":36000},{"$f":"IFERROR(SUMIFS(L1807:AC1807,$L$6:$AC$6,\">=\"&$G1807,$L$6:$AC$6,\"<\"&$G1807+Input_General!$F$22),\"Error\")","v":72000},null,{"$f":"IF(L$6>=$G1807,L1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G1807,M1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(N$6>=$G1807,N1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(O$6>=$G1807,O1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(P$6>=$G1807,P1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(Q$6>=$G1807,Q1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(R$6>=$G1807,R1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(S$6>=$G1807,S1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(T$6>=$G1807,T1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(U$6>=$G1807,U1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(V$6>=$G1807,V1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(W$6>=$G1807,W1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(X$6>=$G1807,X1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(Y$6>=$G1807,Y1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(Z$6>=$G1807,Z1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(AA$6>=$G1807,AA1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(AB$6>=$G1807,AB1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},{"$f":"IF(AC$6>=$G1807,AC1011*INDEX(Input_General!$E$78:$E$84,MATCH($F1807,Input_General!$C$78:$C$84,0)),0)","v":7200},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1805","v":"Truck Maintenance Cost"},null,2024,null,"Diesel E-FuelsTruck Maintenance Cost2024"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1818:AC1818,$L$6:$AC$6,\">=\"&$G1818,$L$6:$AC$6,\"<\"&$G1818+Input_General!$E$22),\"Error\")","v":2217.75},{"$f":"IFERROR(SUMIFS(L1818:AC1818,$L$6:$AC$6,\">=\"&$G1818,$L$6:$AC$6,\"<\"&$G1818+Input_General!$F$22),\"Error\")","v":4435.5000000000009},null,{"$f":"IF(L$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},{"$f":"IF(O$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},{"$f":"IF(P$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},{"$f":"IF(Q$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},{"$f":"IF(R$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},{"$f":"IF(S$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},{"$f":"IF(T$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},{"$f":"IF(U$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},{"$f":"IF(V$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},{"$f":"IF(W$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},{"$f":"IF(X$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},{"$f":"IF(Y$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},{"$f":"IF(Z$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},{"$f":"IF(AA$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},{"$f":"IF(AB$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},{"$f":"IF(AC$6>=$G1818,INDEX($I1290:$I1297,MATCH($G1818,$G1290:$G1297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F1818,Input_General!$C$104:$C$110,0)),0)","v":443.55},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1815","v":"Insurance Cost"},null,2025,null,"Diesel E-FuelsInsurance Cost2025"]
[null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L1829:AC1829,$L$6:$AC$6,\">=\"&$G1829,$L$6:$AC$6,\"<\"&$G1829+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1829:AC1829,$L$6:$AC$6,\">=\"&$G1829,$L$6:$AC$6,\"<\"&$G1829+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K1829=0,IF($G1829=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),K1829)","v":0},{"$f":"IF(L1829=0,IF($G1829=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),L1829)","v":0},{"$f":"IF(M1829=0,IF($G1829=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),M1829)","v":0},{"$f":"IF(N1829=0,IF($G1829=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),N1829)","v":0},{"$f":"IF(O1829=0,IF($G1829=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),O1829)","v":0},{"$f":"IF(P1829=0,IF($G1829=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),P1829)","v":0},{"$f":"IF(Q1829=0,IF($G1829=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),Q1829)","v":0},{"$f":"IF(R1829=0,IF($G1829=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),R1829)","v":0},{"$f":"IF(S1829=0,IF($G1829=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),S1829)","v":0},{"$f":"IF(T1829=0,IF($G1829=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),T1829)","v":0},{"$f":"IF(U1829=0,IF($G1829=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),U1829)","v":0},{"$f":"IF(V1829=0,IF($G1829=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),V1829)","v":0},{"$f":"IF(W1829=0,IF($G1829=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),W1829)","v":0},{"$f":"IF(X1829=0,IF($G1829=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),X1829)","v":0},{"$f":"IF(Y1829=0,IF($G1829=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),Y1829)","v":0},{"$f":"IF(Z1829=0,IF($G1829=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),Z1829)","v":0},{"$f":"IF(AA1829=0,IF($G1829=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),AA1829)","v":0},{"$f":"IF(AB1829=0,IF($G1829=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F1829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G1829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F1829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F1829,Input_EnergyFuel!$C$152:$C$158,0)),AB1829)","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1825","v":"Infrastructure Maintenance Cost"},null,2026,null,"Diesel E-FuelsInfrastructure Maintenance Cost2026"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17","v":"Well to Wheel CO2 Emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C1008","v":"Diesel E-Fuels"},{"$f":"C1849","v":"Well to Wheel CO2 Emissions"},null,0,null,"Diesel E-FuelsWell to Wheel CO2 Emissions0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D1860","v":1},null,{"$f":"C1008","v":"Diesel E-Fuels"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L1864:AC1864,$L$6:$AC$6,\">=\"&$G1864,$L$6:$AC$6,\"<\"&$G1864+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1864:AC1864,$L$6:$AC$6,\">=\"&$G1864,$L$6:$AC$6,\"<\"&$G1864+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D1864=0,0,IF(L1031+L1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L1031+L1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(M1031+M1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M1031+M1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(N1031+N1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N1031+N1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(O1031+O1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O1031+O1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(P1031+P1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P1031+P1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(Q1031+Q1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q1031+Q1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(R1031+R1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R1031+R1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(S1031+S1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S1031+S1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(T1031+T1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T1031+T1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(U1031+U1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U1031+U1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(V1031+V1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V1031+V1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(W1031+W1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W1031+W1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(X1031+X1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X1031+X1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(Y1031+Y1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y1031+Y1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(Z1031+Z1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z1031+Z1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(AA1031+AA1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA1031+AA1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(AB1031+AB1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB1031+AB1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1864=0,0,IF(AC1031+AC1041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC1031+AC1041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2027,null,"Diesel E-Fuels2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D1870","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L1872:AC1872,$L$6:$AC$6,\">=\"&$G1872,$L$6:$AC$6,\"<\"&$G1872+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1872:AC1872,$L$6:$AC$6,\">=\"&$G1872,$L$6:$AC$6,\"<\"&$G1872+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D1872=0,0,IF(L1049+L1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L1049+L1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(M1049+M1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M1049+M1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(N1049+N1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N1049+N1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(O1049+O1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O1049+O1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(P1049+P1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P1049+P1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(Q1049+Q1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q1049+Q1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(R1049+R1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R1049+R1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(S1049+S1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S1049+S1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(T1049+T1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T1049+T1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(U1049+U1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U1049+U1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(V1049+V1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V1049+V1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(W1049+W1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W1049+W1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(X1049+X1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X1049+X1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(Y1049+Y1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y1049+Y1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(Z1049+Z1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z1049+Z1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(AA1049+AA1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA1049+AA1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(AB1049+AB1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB1049+AB1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1872=0,0,IF(AC1049+AC1059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC1049+AC1059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},null,null,2025,null,"Diesel E-Fuels2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D1880","v":0},null,{"$f":"C1008","v":"Diesel E-Fuels"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L1886:AC1886,$L$6:$AC$6,\">=\"&$G1886,$L$6:$AC$6,\"<\"&$G1886+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L1886:AC1886,$L$6:$AC$6,\">=\"&$G1886,$L$6:$AC$6,\"<\"&$G1886+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D1886=0,0,IF(L1073+L1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L1073+L1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(M1073+M1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M1073+M1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(N1073+N1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N1073+N1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(O1073+O1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O1073+O1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(P1073+P1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P1073+P1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(Q1073+Q1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q1073+Q1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(R1073+R1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R1073+R1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(S1073+S1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S1073+S1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(T1073+T1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T1073+T1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(U1073+U1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U1073+U1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(V1073+V1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V1073+V1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(W1073+W1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W1073+W1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(X1073+X1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X1073+X1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(Y1073+Y1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y1073+Y1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(Z1073+Z1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z1073+Z1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(AA1073+AA1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA1073+AA1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(AB1073+AB1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB1073+AB1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D1886=0,0,IF(AC1073+AC1083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F1886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC1073+AC1083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC1011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F1886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":60000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":120000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":180000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":240000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":300000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":360000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":480000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":540000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L2011:$AC2011,$L$6:$AC$6,\">=\"&$G2018,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G2018+Input_General!$F$22),\"Error\")","v":600000},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2026,null,"FCEV 350 bar2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D2037","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2025,null,null,null,0,{"$f":"IF(K2039>0,K2039,IF(L2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L2039>0,L2039,IF(M2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M2039>0,M2039,IF(N2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N2039>0,N2039,IF(O2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O2039>0,O2039,IF(P2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P2039>0,P2039,IF(Q2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q2039>0,Q2039,IF(R2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R2039>0,R2039,IF(S2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S2039>0,S2039,IF(T2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T2039>0,T2039,IF(U2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U2039>0,U2039,IF(V2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V2039>0,V2039,IF(W2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W2039>0,W2039,IF(X2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X2039>0,X2039,IF(Y2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y2039>0,Y2039,IF(Z2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z2039>0,Z2039,IF(AA2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA2039>0,AA2039,IF(AB2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB2039>0,AB2039,IF(AC2017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2039,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2025,null,"FCEV 350 bar2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D2047","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2025,null,"FCEV 350 bar2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D2057","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2027,null,null,null,0,{"$f":"IF(K2061>0,K2061,IF(L2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L2061>0,L2061,IF(M2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M2061>0,M2061,IF(N2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N2061>0,N2061,IF(O2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O2061>0,O2061,IF(P2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P2061>0,P2061,IF(Q2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q2061>0,Q2061,IF(R2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R2061>0,R2061,IF(S2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S2061>0,S2061,IF(T2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T2061>0,T2061,IF(U2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U2061>0,U2061,IF(V2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V2061>0,V2061,IF(W2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W2061>0,W2061,IF(X2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X2061>0,X2061,IF(Y2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y2061>0,Y2061,IF(Z2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z2061>0,Z2061,IF(AA2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA2061>0,AA2061,IF(AB2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB2061>0,AB2061,IF(AC2019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2027,null,"FCEV 350 bar2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D2067","v":1},null,{"$f":"C2008","v":"FCEV 350 bar"},2024,null,null,null,0,{"$f":"IF($D2068=0,0,IF(L$6>=$G2068,IF(L2436=0,$G2068,0),0))","v":0},2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2024,null,"FCEV 350 bar2024"]
[null,null,{"$f":"\"Year of original \"&C2087","v":"Year of original Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D2097","v":1},null,{"$f":"C2008","v":"FCEV 350 bar"},2029,null,null,null,0,{"$f":"IF(K2103>0,K2103,IF(L2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L2103>0,L2103,IF(M2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M2103>0,M2103,IF(N2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N2103>0,N2103,IF(O2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O2103>0,O2103,IF(P2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P2103>0,P2103,IF(Q2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q2103>0,Q2103,IF(R2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R2103>0,R2103,IF(S2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S2103>0,S2103,IF(T2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T2103>0,T2103,IF(U2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U2103>0,U2103,IF(V2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V2103>0,V2103,IF(W2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W2103>0,W2103,IF(X2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X2103>0,X2103,IF(Y2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y2103>0,Y2103,IF(Z2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z2103>0,Z2103,IF(AA2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA2103>0,AA2103,IF(AB2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB2103>0,AB2103,IF(AC2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2029,null,"FCEV 350 bar2029"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D2137","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2026,null,null,null,0,{"$f":"IF(K2140>0,K2140,IF(L2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L2140>0,L2140,IF(M2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M2140>0,M2140,IF(N2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N2140>0,N2140,IF(O2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O2140>0,O2140,IF(P2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P2140>0,P2140,IF(Q2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q2140>0,Q2140,IF(R2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R2140>0,R2140,IF(S2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S2140>0,S2140,IF(T2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T2140>0,T2140,IF(U2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U2140>0,U2140,IF(V2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V2140>0,V2140,IF(W2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W2140>0,W2140,IF(X2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X2140>0,X2140,IF(Y2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y2140>0,Y2140,IF(Z2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z2140>0,Z2140,IF(AA2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA2140>0,AA2140,IF(AB2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB2140>0,AB2140,IF(AC2018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2026,null,"FCEV 350 bar2026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F2147,Allocations!$C$21:$C$28,0),MATCH(C2147,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2023,null,null,null,0,{"$f":"IF($D2147=0,0,IF(L$6>=$G2147,IF(L2157=0,$G2147,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2023,null,"FCEV 350 bar2023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D2157","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2029,null,null,null,0,{"$f":"IF(K2163>0,K2163,IF(L2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L2163>0,L2163,IF(M2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M2163>0,M2163,IF(N2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N2163>0,N2163,IF(O2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O2163>0,O2163,IF(P2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P2163>0,P2163,IF(Q2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q2163>0,Q2163,IF(R2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R2163>0,R2163,IF(S2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S2163>0,S2163,IF(T2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T2163>0,T2163,IF(U2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U2163>0,U2163,IF(V2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V2163>0,V2163,IF(W2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W2163>0,W2163,IF(X2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X2163>0,X2163,IF(Y2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y2163>0,Y2163,IF(Z2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z2163>0,Z2163,IF(AA2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA2163>0,AA2163,IF(AB2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB2163>0,AB2163,IF(AC2021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C2163,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2029,null,"FCEV 350 bar2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D2167","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2029,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2029,null,"FCEV 350 bar2029"]
[null,null,{"$f":"\"Year of original \"&C2187","v":"Year of original Catenary Equipment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F2217,Allocations!$C$21:$C$28,0),MATCH(C2217,Allocations!$C$21:$P$21,0))","v":1},null,{"$f":"C2008","v":"FCEV 350 bar"},2023,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D2217=0,0,IF(L$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L2097=0,L2087,L2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(M$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M2097=0,M2087,M2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(N$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N2097=0,N2087,N2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(O$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O2097=0,O2087,O2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(P$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P2097=0,P2087,P2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(Q$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q2097=0,Q2087,Q2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(R$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R2097=0,R2087,R2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(S$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S2097=0,S2087,S2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(T$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T2097=0,T2087,T2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(U$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U2097=0,U2087,U2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(V$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V2097=0,V2087,V2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(W$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W2097=0,W2087,W2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(X$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X2097=0,X2087,X2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(Y$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y2097=0,Y2087,Y2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(Z$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z2097=0,Z2087,Z2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(AA$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA2097=0,AA2087,AA2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(AB$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB2097=0,AB2087,AB2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D2217=0,0,IF(AC$6>=$G2217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC2097=0,AC2087,AC2097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2023,null,"FCEV 350 bar2023"]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L2240:AC2240,$L$6:$AC$6,\">=\"&$G2240,$L$6:$AC$6,\"<\"&$G2240+Input_General!$E$22),\"Error\")","v":1812403.1583059917},{"$f":"IFERROR(SUMIFS(L2240:AC2240,$L$6:$AC$6,\">=\"&$G2240,$L$6:$AC$6,\"<\"&$G2240+Input_General!$F$22),\"Error\")","v":3624806.3166119829},null,{"$f":"IF(L$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-L2220-L2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*L2011,0)","v":0},{"$f":"IF(M$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-M2220-M2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*M2011,0)","v":0},{"$f":"IF(N$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-N2220-N2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*N2011,0)","v":0},{"$f":"IF(O$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-O2220-O2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*O2011,0)","v":362480.63166119833},{"$f":"IF(P$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-P2220-P2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*P2011,0)","v":362480.63166119833},{"$f":"IF(Q$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Q2220-Q2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Q2011,0)","v":362480.63166119833},{"$f":"IF(R$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-R2220-R2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*R2011,0)","v":362480.63166119833},{"$f":"IF(S$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-S2220-S2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*S2011,0)","v":362480.63166119833},{"$f":"IF(T$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-T2220-T2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*T2011,0)","v":362480.63166119833},{"$f":"IF(U$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-U2220-U2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*U2011,0)","v":362480.63166119833},{"$f":"IF(V$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-V2220-V2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*V2011,0)","v":362480.63166119833},{"$f":"IF(W$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-W2220-W2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*W2011,0)","v":362480.63166119833},{"$f":"IF(X$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-X2220-X2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*X2011,0)","v":362480.63166119833},{"$f":"IF(Y$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Y2220-Y2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Y2011,0)","v":362480.63166119833},{"$f":"IF(Z$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Z2220-Z2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Z2011,0)","v":362480.63166119833},{"$f":"IF(AA$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AA2220-AA2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AA2011,0)","v":362480.63166119833},{"$f":"IF(AB$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AB2220-AB2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AB2011,0)","v":362480.63166119833},{"$f":"IF(AC$6>=$G2240,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F2240,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G2240,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AC2220-AC2230)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AC2011,0)","v":362480.63166119833},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2236","v":"tonne-kilometre"},null,2026,null,"FCEV 350 bartonne-kilometre2026"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},252480.90146862401,447109.95049928688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},"TCO",null,2028,null,"FCEV 350 barTCO2028"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},79669.878548855806,104739.75709771164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},"Total CAPEX reduced by Residual Value",null,2026,null,"FCEV 350 barTotal CAPEX reduced by Residual Value2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},59348.236296152907,44876.634027930464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},"Total Residual Value",null,2029,null,"FCEV 350 barTotal Residual Value2029"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2300:AC2300,$L$6:$AC$6,\">=\"&$G2300,$L$6:$AC$6,\"<\"&$G2300+Input_General!$E$22),\"Error\")","v":54600},{"$f":"IFERROR(SUMIFS(L2300:AC2300,$L$6:$AC$6,\">=\"&$G2300,$L$6:$AC$6,\"<\"&$G2300+Input_General!$F$22),\"Error\")","v":54600},null,{"$f":"IFERROR(IF($G2300=L$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":54600},{"$f":"IFERROR(IF($G2300=M$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=N$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=O$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=P$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=R$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=S$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=T$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=U$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=V$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=W$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=X$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2300=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C2300,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G2300,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2299","v":"CAPEX Truck without Powertrain"},null,2023,null,"FCEV 350 barCAPEX Truck without Powertrain2023"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$20","v":"CAPEX Powertrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C309","v":"CAPEX Powertrain"},null,0,null,"FCEV 350 barCAPEX Powertrain0"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},106285.37535067342,80438.200401533424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},"Residual Value of Powertrain",null,2025,null,"FCEV 350 barResidual Value of Powertrain2025"]
[null,null,{"$f":"Terms!$D$7&\" & \"&Terms!$D$11&\" of \"&Terms!$E$20&\" components\"","v":"CAPEX & Residual Value of Powertrain components"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$8","v":"Residual Value Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2342","v":"Residual Value Diesel Drivetrain"},null,0,null,"FCEV 350 barResidual Value Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D2363","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2364-1+Input_General!$E$22,$K2364:$AC2364),I2354*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2364-1+Input_General!$F$22,$K2364:$AC2364),I2354*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K2364=0,IF(OR(K2364>0,L2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2364=0,IF(OR(L2364>0,M2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2364=0,IF(OR(M2364>0,N2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2364=0,IF(OR(N2364>0,O2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2364=0,IF(OR(O2364>0,P2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2364=0,IF(OR(P2364>0,Q2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2364=0,IF(OR(Q2364>0,R2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2364=0,IF(OR(R2364>0,S2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011)))","v":0},{"$f":"IF(S2364=0,IF(OR(S2364>0,T2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011)))","v":0},{"$f":"IF(T2364=0,IF(OR(T2364>0,U2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011)))","v":0},{"$f":"IF(U2364=0,IF(OR(U2364>0,V2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011)))","v":0},{"$f":"IF(V2364=0,IF(OR(V2364>0,W2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011)))","v":0},{"$f":"IF(W2364=0,IF(OR(W2364>0,X2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011)))","v":0},{"$f":"IF(X2364=0,IF(OR(X2364>0,Y2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011)))","v":0},{"$f":"IF(Y2364=0,IF(OR(Y2364>0,Z2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011)))","v":0},{"$f":"IF(Z2364=0,IF(OR(Z2364>0,AA2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011)))","v":0},{"$f":"IF(AA2364=0,IF(OR(AA2364>0,AB2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011)))","v":0},{"$f":"IF(AB2364=0,IF(OR(AB2364>0,AC2354>0),MAX(0,($J2354-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2364-($J2354*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2364,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2024,null,"FCEV 350 barResidual Value Replacement Unit Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$9","v":"CAPEX E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2373","v":"CAPEX E-Drive"},null,0,null,"FCEV 350 barCAPEX E-Drive0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D2384","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2386-1+Input_General!$E$22,$K2386:$AC2386),I2376*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":25272.104081632646},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2386-1+Input_General!$F$22,$K2386:$AC2386),I2376*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":19233.636734693868},0,{"$f":"IF(K2386=0,IF(OR(K2386>0,L2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2386=0,IF(OR(L2386>0,M2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2386=0,IF(OR(M2386>0,N2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011)))","v":30102.877959183668},{"$f":"IF(N2386=0,IF(OR(N2386>0,O2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011)))","v":28895.184489795913},{"$f":"IF(O2386=0,IF(OR(O2386>0,P2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011)))","v":27687.491020408157},{"$f":"IF(P2386=0,IF(OR(P2386>0,Q2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011)))","v":26479.797551020401},{"$f":"IF(Q2386=0,IF(OR(Q2386>0,R2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011)))","v":25272.104081632646},{"$f":"IF(R2386=0,IF(OR(R2386>0,S2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011)))","v":24064.41061224489},{"$f":"IF(S2386=0,IF(OR(S2386>0,T2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011)))","v":22856.717142857135},{"$f":"IF(T2386=0,IF(OR(T2386>0,U2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011)))","v":21649.023673469379},{"$f":"IF(U2386=0,IF(OR(U2386>0,V2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011)))","v":20441.330204081623},{"$f":"IF(V2386=0,IF(OR(V2386>0,W2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011)))","v":19233.636734693868},{"$f":"IF(W2386=0,IF(OR(W2386>0,X2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011)))","v":18025.943265306112},{"$f":"IF(X2386=0,IF(OR(X2386>0,Y2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011)))","v":16818.249795918357},{"$f":"IF(Y2386=0,IF(OR(Y2386>0,Z2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011)))","v":15610.556326530601},{"$f":"IF(Z2386=0,IF(OR(Z2386>0,AA2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011)))","v":14402.862857142845},{"$f":"IF(AA2386=0,IF(OR(AA2386>0,AB2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011)))","v":13195.16938775509},{"$f":"IF(AB2386=0,IF(OR(AB2386>0,AC2376>0),MAX(0,($J2376-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2386-($J2376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011)))","v":11987.475918367334},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2383","v":"Residual Value E-Drive"},null,2025,null,"FCEV 350 barResidual Value E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D2394","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2396:AC2396,$L$6:$AC$6,\">=\"&$G2396,$L$6:$AC$6,\"<\"&$G2376+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2396:AC2396,$L$6:$AC$6,\">=\"&$G2396,$L$6:$AC$6,\"<\"&$G2376+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2396=\"x\",\"x\",\nIF(L2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(M2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2396=\"x\",\"x\",\nIF(M2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(N2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2396=\"x\",\"x\",\nIF(N2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(O2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2396=\"x\",\"x\",\nIF(O2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(P2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2396=\"x\",\"x\",\nIF(P2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Q2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2396=\"x\",\"x\",\nIF(Q2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(R2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2396=\"x\",\"x\",\nIF(R2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(S2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2396=\"x\",\"x\",\nIF(S2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(T2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2396=\"x\",\"x\",\nIF(T2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(U2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2396=\"x\",\"x\",\nIF(U2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(V2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2396=\"x\",\"x\",\nIF(V2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(W2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2396=\"x\",\"x\",\nIF(W2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(X2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2396=\"x\",\"x\",\nIF(X2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Y2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2396=\"x\",\"x\",\nIF(Y2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Z2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2396=\"x\",\"x\",\nIF(Z2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AA2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2396=\"x\",\"x\",\nIF(AA2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AB2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2396=\"x\",\"x\",\nIF(AB2396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AC2017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2396),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2393","v":"CAPEX Replacement Unit E-Drive"},null,2025,null,"FCEV 350 barCAPEX Replacement Unit E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D2404","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2408-1+Input_General!$E$22,$K2408:$AC2408),I2398*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2408-1+Input_General!$F$22,$K2408:$AC2408),I2398*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K2408=0,IF(OR(K2408>0,L2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2408=0,IF(OR(L2408>0,M2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2408=0,IF(OR(M2408>0,N2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2408=0,IF(OR(N2408>0,O2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2408=0,IF(OR(O2408>0,P2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2408=0,IF(OR(P2408>0,Q2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2408=0,IF(OR(Q2408>0,R2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2408=0,IF(OR(R2408>0,S2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011)))","v":0},{"$f":"IF(S2408=0,IF(OR(S2408>0,T2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011)))","v":0},{"$f":"IF(T2408=0,IF(OR(T2408>0,U2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011)))","v":0},{"$f":"IF(U2408=0,IF(OR(U2408>0,V2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011)))","v":0},{"$f":"IF(V2408=0,IF(OR(V2408>0,W2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011)))","v":0},{"$f":"IF(W2408=0,IF(OR(W2408>0,X2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011)))","v":0},{"$f":"IF(X2408=0,IF(OR(X2408>0,Y2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011)))","v":0},{"$f":"IF(Y2408=0,IF(OR(Y2408>0,Z2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011)))","v":0},{"$f":"IF(Z2408=0,IF(OR(Z2408>0,AA2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011)))","v":0},{"$f":"IF(AA2408=0,IF(OR(AA2408>0,AB2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011)))","v":0},{"$f":"IF(AB2408=0,IF(OR(AB2408>0,AC2398>0),MAX(0,($J2398-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2408-($J2398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2403","v":"Residual Value Replacement Unit E-Drive"},null,2027,null,"FCEV 350 barResidual Value Replacement Unit E-Drive2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D2415","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2419:AC2419,$L$6:$AC$6,\">=\"&$G2419,$L$6:$AC$6,\"<\"&$G2419+Input_General!$E$22),\"Error\")","v":22433.130948482274},{"$f":"IFERROR(SUMIFS(L2419:AC2419,$L$6:$AC$6,\">=\"&$G2419,$L$6:$AC$6,\"<\"&$G2419+Input_General!$F$22),\"Error\")","v":22433.130948482274},null,{"$f":"IFERROR(IF($G2419=L$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=M$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=N$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=O$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=P$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":22433.130948482274},{"$f":"IFERROR(IF($G2419=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=R$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=S$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=T$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=U$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=V$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=W$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=X$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2419=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G2419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D2419,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2414","v":"CAPEX FC Stack"},null,2027,null,"FCEV 350 barCAPEX FC Stack2027"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$10","v":"CAPEX Replacement Unit FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2434","v":"CAPEX Replacement Unit FC Stack"},null,0,null,"FCEV 350 barCAPEX Replacement Unit FC Stack0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D2435","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2442:AC2442,$L$6:$AC$6,\">=\"&$G2442,$L$6:$AC$6,\"<\"&$G2422+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2442:AC2442,$L$6:$AC$6,\">=\"&$G2442,$L$6:$AC$6,\"<\"&$G2422+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2442=\"x\",\"x\",\nIF(L2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(M2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2442=\"x\",\"x\",\nIF(M2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(N2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2442=\"x\",\"x\",\nIF(N2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(O2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2442=\"x\",\"x\",\nIF(O2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(P2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2442=\"x\",\"x\",\nIF(P2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Q2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2442=\"x\",\"x\",\nIF(Q2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(R2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2442=\"x\",\"x\",\nIF(R2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(S2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2442=\"x\",\"x\",\nIF(S2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(T2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2442=\"x\",\"x\",\nIF(T2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(U2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2442=\"x\",\"x\",\nIF(U2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(V2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2442=\"x\",\"x\",\nIF(V2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(W2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2442=\"x\",\"x\",\nIF(W2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(X2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2442=\"x\",\"x\",\nIF(X2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Y2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2442=\"x\",\"x\",\nIF(Y2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Z2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2442=\"x\",\"x\",\nIF(Z2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AA2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2442=\"x\",\"x\",\nIF(AA2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AB2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2442=\"x\",\"x\",\nIF(AB2442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AC2022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C2442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D2442),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2434","v":"CAPEX Replacement Unit FC Stack"},null,2030,null,"FCEV 350 barCAPEX Replacement Unit FC Stack2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F2456,Allocations!$C$21:$C$28,0),MATCH($C2456,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2456:AC2456,$L$6:$AC$6,\">=\"&$G2456,$L$6:$AC$6,\"<\"&$G2456+Input_General!$E$22),\"Error\")","v":38662.907111111112},{"$f":"IFERROR(SUMIFS(L2456:AC2456,$L$6:$AC$6,\">=\"&$G2456,$L$6:$AC$6,\"<\"&$G2456+Input_General!$F$22),\"Error\")","v":38662.907111111112},null,{"$f":"IFERROR(IF($G2456=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":38662.907111111112},{"$f":"IFERROR(IF($G2456=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2456=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G2456,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D2456,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2455","v":"CAPEX Small Battery"},null,2023,null,"FCEV 350 barCAPEX Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D2466","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2473-1+Input_General!$E$22,$K2473:$AC2473),I2463*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":17483.807142375132},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2473-1+Input_General!$F$22,$K2473:$AC2473),I2463*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":13306.260303046562},0,{"$f":"IF(K2473=0,IF(OR(K2473>0,L2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2473=0,IF(OR(L2473>0,M2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2473=0,IF(OR(M2473>0,N2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2473=0,IF(OR(N2473>0,O2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2473=0,IF(OR(O2473>0,P2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2473=0,IF(OR(P2473>0,Q2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2473=0,IF(OR(Q2473>0,R2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2473=0,IF(OR(R2473>0,S2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011)))","v":20825.844613837988},{"$f":"IF(S2473=0,IF(OR(S2473>0,T2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011)))","v":19990.335245972274},{"$f":"IF(T2473=0,IF(OR(T2473>0,U2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011)))","v":19154.82587810656},{"$f":"IF(U2473=0,IF(OR(U2473>0,V2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011)))","v":18319.316510240846},{"$f":"IF(V2473=0,IF(OR(V2473>0,W2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011)))","v":17483.807142375132},{"$f":"IF(W2473=0,IF(OR(W2473>0,X2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011)))","v":16648.297774509418},{"$f":"IF(X2473=0,IF(OR(X2473>0,Y2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011)))","v":15812.788406643704},{"$f":"IF(Y2473=0,IF(OR(Y2473>0,Z2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011)))","v":14977.27903877799},{"$f":"IF(Z2473=0,IF(OR(Z2473>0,AA2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011)))","v":14141.769670912276},{"$f":"IF(AA2473=0,IF(OR(AA2473>0,AB2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011)))","v":13306.260303046562},{"$f":"IF(AB2473=0,IF(OR(AB2473>0,AC2463>0),MAX(0,($J2463-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2473-($J2463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011)))","v":12470.750935180848},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2465","v":"Residual Value Small Battery"},null,2030,null,"FCEV 350 barResidual Value Small Battery2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D2486","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2491-1+Input_General!$E$22,$K2491:$AC2491),I2481*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2491-1+Input_General!$F$22,$K2491:$AC2491),I2481*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K2491=0,IF(OR(K2491>0,L2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2491=0,IF(OR(L2491>0,M2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2491=0,IF(OR(M2491>0,N2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2491=0,IF(OR(N2491>0,O2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2491=0,IF(OR(O2491>0,P2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2491=0,IF(OR(P2491>0,Q2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2491=0,IF(OR(Q2491>0,R2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2491=0,IF(OR(R2491>0,S2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011)))","v":0},{"$f":"IF(S2491=0,IF(OR(S2491>0,T2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011)))","v":0},{"$f":"IF(T2491=0,IF(OR(T2491>0,U2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011)))","v":0},{"$f":"IF(U2491=0,IF(OR(U2491>0,V2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011)))","v":0},{"$f":"IF(V2491=0,IF(OR(V2491>0,W2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011)))","v":0},{"$f":"IF(W2491=0,IF(OR(W2491>0,X2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011)))","v":0},{"$f":"IF(X2491=0,IF(OR(X2491>0,Y2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011)))","v":0},{"$f":"IF(Y2491=0,IF(OR(Y2491>0,Z2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011)))","v":0},{"$f":"IF(Z2491=0,IF(OR(Z2491>0,AA2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011)))","v":0},{"$f":"IF(AA2491=0,IF(OR(AA2491>0,AB2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011)))","v":0},{"$f":"IF(AB2491=0,IF(OR(AB2491>0,AC2481>0),MAX(0,($J2481-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2491-($J2481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2485","v":"Residual Value Replacement Unit Small Battery"},null,2028,null,"FCEV 350 barResidual Value Replacement Unit Small Battery2028"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$12","v":"CAPEX H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2496","v":"CAPEX H2 Tank 350 bar"},null,0,null,"FCEV 350 barCAPEX H2 Tank 350 bar0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D2507","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2513-1+Input_General!$E$22,$K2513:$AC2513),I2503*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":8613.700939120572},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2513-1+Input_General!$F$22,$K2513:$AC2513),I2503*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":6264.5097739058701},0,{"$f":"IF(K2513=0,IF(OR(K2513>0,L2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2513=0,IF(OR(L2513>0,M2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2513=0,IF(OR(M2513>0,N2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2513=0,IF(OR(N2513>0,O2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2513=0,IF(OR(O2513>0,P2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2513=0,IF(OR(P2513>0,Q2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2513=0,IF(OR(Q2513>0,R2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011)))","v":10493.053871292337},{"$f":"IF(R2513=0,IF(OR(R2513>0,S2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011)))","v":10023.215638249396},{"$f":"IF(S2513=0,IF(OR(S2513>0,T2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011)))","v":9553.3774052064546},{"$f":"IF(T2513=0,IF(OR(T2513>0,U2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011)))","v":9083.5391721635133},{"$f":"IF(U2513=0,IF(OR(U2513>0,V2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011)))","v":8613.700939120572},{"$f":"IF(V2513=0,IF(OR(V2513>0,W2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011)))","v":8143.8627060776316},{"$f":"IF(W2513=0,IF(OR(W2513>0,X2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011)))","v":7674.0244730346913},{"$f":"IF(X2513=0,IF(OR(X2513>0,Y2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011)))","v":7204.1862399917509},{"$f":"IF(Y2513=0,IF(OR(Y2513>0,Z2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011)))","v":6734.3480069488105},{"$f":"IF(Z2513=0,IF(OR(Z2513>0,AA2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011)))","v":6264.5097739058701},{"$f":"IF(AA2513=0,IF(OR(AA2513>0,AB2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011)))","v":5794.6715408629298},{"$f":"IF(AB2513=0,IF(OR(AB2513>0,AC2503>0),MAX(0,($J2503-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2513-($J2503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011)))","v":5324.8333078199894},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2506","v":"Residual Value H2 Tank 350 bar"},null,2029,null,"FCEV 350 barResidual Value H2 Tank 350 bar2029"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D2517","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2519:AC2519,$L$6:$AC$6,\">=\"&$G2519,$L$6:$AC$6,\"<\"&$G2499+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2519:AC2519,$L$6:$AC$6,\">=\"&$G2519,$L$6:$AC$6,\"<\"&$G2499+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2519=\"x\",\"x\",IF(L2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(M2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2519=\"x\",\"x\",IF(M2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(N2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2519=\"x\",\"x\",IF(N2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(O2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2519=\"x\",\"x\",IF(O2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(P2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2519=\"x\",\"x\",IF(P2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(Q2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2519=\"x\",\"x\",IF(Q2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(R2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2519=\"x\",\"x\",IF(R2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(S2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2519=\"x\",\"x\",IF(S2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(T2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2519=\"x\",\"x\",IF(T2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(U2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2519=\"x\",\"x\",IF(U2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(V2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2519=\"x\",\"x\",IF(V2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(W2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2519=\"x\",\"x\",IF(W2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(X2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2519=\"x\",\"x\",IF(X2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(Y2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2519=\"x\",\"x\",IF(Y2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(Z2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2519=\"x\",\"x\",IF(Z2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(AA2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2519=\"x\",\"x\",IF(AA2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(AB2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2519=\"x\",\"x\",IF(AB2519=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2519,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2519*IF(AC2017>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2516","v":"CAPEX Replacement Unit H2 Tank 350 bar"},null,2025,null,"FCEV 350 barCAPEX Replacement Unit H2 Tank 350 bar2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D2538","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2539:AC2539,$L$6:$AC$6,\">=\"&$G2539,$L$6:$AC$6,\"<\"&$G2539+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2539:AC2539,$L$6:$AC$6,\">=\"&$G2539,$L$6:$AC$6,\"<\"&$G2539+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G2539=L$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=M$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=N$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=O$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=P$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=R$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=S$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=T$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=U$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=V$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=W$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=X$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2539=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2539,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2539,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2539,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2537","v":"CAPEX H2 Tank 700 bar"},null,2024,null,"FCEV 350 barCAPEX H2 Tank 700 bar2024"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D2538","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2542:AC2542,$L$6:$AC$6,\">=\"&$G2542,$L$6:$AC$6,\"<\"&$G2542+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2542:AC2542,$L$6:$AC$6,\">=\"&$G2542,$L$6:$AC$6,\"<\"&$G2542+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G2542=L$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=M$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=N$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=O$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=P$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=R$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=S$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=T$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=U$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=V$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=W$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=X$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2542=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2542,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G2542,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D2542,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2537","v":"CAPEX H2 Tank 700 bar"},null,2027,null,"FCEV 350 barCAPEX H2 Tank 700 bar2027"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D2558","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2561:AC2561,$L$6:$AC$6,\">=\"&$G2561,$L$6:$AC$6,\"<\"&$G2541+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2561:AC2561,$L$6:$AC$6,\">=\"&$G2561,$L$6:$AC$6,\"<\"&$G2541+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2561=\"x\",\"x\",IF(L2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(M2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2561=\"x\",\"x\",IF(M2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(N2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2561=\"x\",\"x\",IF(N2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(O2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2561=\"x\",\"x\",IF(O2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(P2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2561=\"x\",\"x\",IF(P2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(Q2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2561=\"x\",\"x\",IF(Q2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(R2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2561=\"x\",\"x\",IF(R2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(S2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2561=\"x\",\"x\",IF(S2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(T2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2561=\"x\",\"x\",IF(T2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(U2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2561=\"x\",\"x\",IF(U2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(V2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2561=\"x\",\"x\",IF(V2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(W2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2561=\"x\",\"x\",IF(W2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(X2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2561=\"x\",\"x\",IF(X2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(Y2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2561=\"x\",\"x\",IF(Y2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(Z2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2561=\"x\",\"x\",IF(Z2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(AA2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2561=\"x\",\"x\",IF(AA2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(AB2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2561=\"x\",\"x\",IF(AB2561=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2561,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D2561*IF(AC2018>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2557","v":"CAPEX Replacement Unit H2 Tank 700 bar"},null,2026,null,"FCEV 350 barCAPEX Replacement Unit H2 Tank 700 bar2026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D2579","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2583:AC2583,$L$6:$AC$6,\">=\"&$G2583,$L$6:$AC$6,\"<\"&$G2583+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2583:AC2583,$L$6:$AC$6,\">=\"&$G2583,$L$6:$AC$6,\"<\"&$G2583+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G2583=L$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=M$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=N$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=O$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=P$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=R$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=S$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=T$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=U$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=V$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=W$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=X$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2583=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G2583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2583,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2578","v":"CAPEX H2 Tank LH2"},null,2027,null,"FCEV 350 barCAPEX H2 Tank LH22027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D2599","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2603:AC2603,$L$6:$AC$6,\">=\"&$G2603,$L$6:$AC$6,\"<\"&$G2583+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2603:AC2603,$L$6:$AC$6,\">=\"&$G2603,$L$6:$AC$6,\"<\"&$G2583+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2603=\"x\",\"x\",IF(L2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(M2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2603=\"x\",\"x\",IF(M2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(N2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2603=\"x\",\"x\",IF(N2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(O2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2603=\"x\",\"x\",IF(O2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(P2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2603=\"x\",\"x\",IF(P2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(Q2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2603=\"x\",\"x\",IF(Q2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(R2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2603=\"x\",\"x\",IF(R2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(S2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2603=\"x\",\"x\",IF(S2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(T2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2603=\"x\",\"x\",IF(T2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(U2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2603=\"x\",\"x\",IF(U2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(V2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2603=\"x\",\"x\",IF(V2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(W2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2603=\"x\",\"x\",IF(W2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(X2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2603=\"x\",\"x\",IF(X2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(Y2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2603=\"x\",\"x\",IF(Y2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(Z2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2603=\"x\",\"x\",IF(Z2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(AA2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2603=\"x\",\"x\",IF(AA2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(AB2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2603=\"x\",\"x\",IF(AB2603=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2603,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2603*IF(AC2019>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2027,null,"FCEV 350 barCAPEX Replacement Unit H2 Tank LH22027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D2609","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2610-1+Input_General!$E$22,$K2610:$AC2610),I2600*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2610-1+Input_General!$F$22,$K2610:$AC2610),I2600*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K2610=0,IF(OR(K2610>0,L2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2610=0,IF(OR(L2610>0,M2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2610=0,IF(OR(M2610>0,N2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2610=0,IF(OR(N2610>0,O2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2610=0,IF(OR(O2610>0,P2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2610=0,IF(OR(P2610>0,Q2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2610=0,IF(OR(Q2610>0,R2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2610=0,IF(OR(R2610>0,S2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011)))","v":0},{"$f":"IF(S2610=0,IF(OR(S2610>0,T2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011)))","v":0},{"$f":"IF(T2610=0,IF(OR(T2610>0,U2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011)))","v":0},{"$f":"IF(U2610=0,IF(OR(U2610>0,V2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011)))","v":0},{"$f":"IF(V2610=0,IF(OR(V2610>0,W2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011)))","v":0},{"$f":"IF(W2610=0,IF(OR(W2610>0,X2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011)))","v":0},{"$f":"IF(X2610=0,IF(OR(X2610>0,Y2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011)))","v":0},{"$f":"IF(Y2610=0,IF(OR(Y2610>0,Z2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011)))","v":0},{"$f":"IF(Z2610=0,IF(OR(Z2610>0,AA2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011)))","v":0},{"$f":"IF(AA2610=0,IF(OR(AA2610>0,AB2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011)))","v":0},{"$f":"IF(AB2610=0,IF(OR(AB2610>0,AC2600>0),MAX(0,($J2600-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2610-($J2600*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2610,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2608","v":"Residual Value Replacement Unit H2 Tank LH2"},null,2024,null,"FCEV 350 barResidual Value Replacement Unit H2 Tank LH22024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D2620","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2625:AC2625,$L$6:$AC$6,\">=\"&$G2625,$L$6:$AC$6,\"<\"&$G2625+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2625:AC2625,$L$6:$AC$6,\">=\"&$G2625,$L$6:$AC$6,\"<\"&$G2625+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G2625=L$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*L2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=M$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*M2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=N$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*N2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=O$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*O2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=P$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*P2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=Q$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*Q2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=R$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*R2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=S$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*S2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=T$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*T2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=U$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*U2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=V$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*V2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=W$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*W2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=X$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*X2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=Y$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*Y2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=Z$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*Z2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=AA$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*AA2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=AB$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*AB2212*$D2625,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2625=AC$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G2625,Input_General!$B$166:$V$166,0))*AC2212*$D2625,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2619","v":"CAPEX Large Battery"},null,2028,null,"FCEV 350 barCAPEX Large Battery2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D2640","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2641:AC2641,$L$6:$AC$6,\">=\"&$G2641,$L$6:$AC$6,\"<\"&$G2621+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2641:AC2641,$L$6:$AC$6,\">=\"&$G2641,$L$6:$AC$6,\"<\"&$G2621+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2641=\"x\",\"x\",\nIF(L2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(M$6,Input_General!$B$166:$V$166,0))*M2208*IF(M2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2641=\"x\",\"x\",\nIF(M2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(N$6,Input_General!$B$166:$V$166,0))*N2208*IF(N2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2641=\"x\",\"x\",\nIF(N2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(O$6,Input_General!$B$166:$V$166,0))*O2208*IF(O2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2641=\"x\",\"x\",\nIF(O2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(P$6,Input_General!$B$166:$V$166,0))*P2208*IF(P2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2641=\"x\",\"x\",\nIF(P2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Q$6,Input_General!$B$166:$V$166,0))*Q2208*IF(Q2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2641=\"x\",\"x\",\nIF(Q2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(R$6,Input_General!$B$166:$V$166,0))*R2208*IF(R2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2641=\"x\",\"x\",\nIF(R2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(S$6,Input_General!$B$166:$V$166,0))*S2208*IF(S2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2641=\"x\",\"x\",\nIF(S2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(T$6,Input_General!$B$166:$V$166,0))*T2208*IF(T2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2641=\"x\",\"x\",\nIF(T2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(U$6,Input_General!$B$166:$V$166,0))*U2208*IF(U2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2641=\"x\",\"x\",\nIF(U2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(V$6,Input_General!$B$166:$V$166,0))*V2208*IF(V2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2641=\"x\",\"x\",\nIF(V2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(W$6,Input_General!$B$166:$V$166,0))*W2208*IF(W2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2641=\"x\",\"x\",\nIF(W2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(X$6,Input_General!$B$166:$V$166,0))*X2208*IF(X2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2641=\"x\",\"x\",\nIF(X2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Y$6,Input_General!$B$166:$V$166,0))*Y2208*IF(Y2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2641=\"x\",\"x\",\nIF(Y2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Z$6,Input_General!$B$166:$V$166,0))*Z2208*IF(Z2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2641=\"x\",\"x\",\nIF(Z2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AA$6,Input_General!$B$166:$V$166,0))*AA2208*IF(AA2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2641=\"x\",\"x\",\nIF(AA2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AB$6,Input_General!$B$166:$V$166,0))*AB2208*IF(AB2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2641=\"x\",\"x\",\nIF(AB2641=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AC$6,Input_General!$B$166:$V$166,0))*AC2208*IF(AC2016>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2641,\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2639","v":"CAPEX Replacement Unit Large Battery"},null,2024,null,"FCEV 350 barCAPEX Replacement Unit Large Battery2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D2640","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2647:AC2647,$L$6:$AC$6,\">=\"&$G2647,$L$6:$AC$6,\"<\"&$G2627+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2647:AC2647,$L$6:$AC$6,\">=\"&$G2647,$L$6:$AC$6,\"<\"&$G2627+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2647=\"x\",\"x\",\nIF(L2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(M$6,Input_General!$B$166:$V$166,0))*M2214*IF(M2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2647=\"x\",\"x\",\nIF(M2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(N$6,Input_General!$B$166:$V$166,0))*N2214*IF(N2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2647=\"x\",\"x\",\nIF(N2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(O$6,Input_General!$B$166:$V$166,0))*O2214*IF(O2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2647=\"x\",\"x\",\nIF(O2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(P$6,Input_General!$B$166:$V$166,0))*P2214*IF(P2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2647=\"x\",\"x\",\nIF(P2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Q$6,Input_General!$B$166:$V$166,0))*Q2214*IF(Q2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2647=\"x\",\"x\",\nIF(Q2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(R$6,Input_General!$B$166:$V$166,0))*R2214*IF(R2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2647=\"x\",\"x\",\nIF(R2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(S$6,Input_General!$B$166:$V$166,0))*S2214*IF(S2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2647=\"x\",\"x\",\nIF(S2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(T$6,Input_General!$B$166:$V$166,0))*T2214*IF(T2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2647=\"x\",\"x\",\nIF(T2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(U$6,Input_General!$B$166:$V$166,0))*U2214*IF(U2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2647=\"x\",\"x\",\nIF(U2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(V$6,Input_General!$B$166:$V$166,0))*V2214*IF(V2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2647=\"x\",\"x\",\nIF(V2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(W$6,Input_General!$B$166:$V$166,0))*W2214*IF(W2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2647=\"x\",\"x\",\nIF(W2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(X$6,Input_General!$B$166:$V$166,0))*X2214*IF(X2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2647=\"x\",\"x\",\nIF(X2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Y$6,Input_General!$B$166:$V$166,0))*Y2214*IF(Y2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2647=\"x\",\"x\",\nIF(Y2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Z$6,Input_General!$B$166:$V$166,0))*Z2214*IF(Z2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2647=\"x\",\"x\",\nIF(Z2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AA$6,Input_General!$B$166:$V$166,0))*AA2214*IF(AA2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2647=\"x\",\"x\",\nIF(AA2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AB$6,Input_General!$B$166:$V$166,0))*AB2214*IF(AB2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2647=\"x\",\"x\",\nIF(AB2647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AC$6,Input_General!$B$166:$V$166,0))*AC2214*IF(AC2022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D2647,\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2639","v":"CAPEX Replacement Unit Large Battery"},null,2030,null,"FCEV 350 barCAPEX Replacement Unit Large Battery2030"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D2661","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2664:AC2664,$L$6:$AC$6,\">=\"&$G2664,$L$6:$AC$6,\"<\"&$G2664+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2664:AC2664,$L$6:$AC$6,\">=\"&$G2664,$L$6:$AC$6,\"<\"&$G2664+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G2664=L$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=M$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=N$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=O$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=P$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=R$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=S$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=T$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=U$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=V$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=W$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=X$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G2664=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F2664,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G2664,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D2664,0),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2660","v":"CAPEX Catenary Equipment"},null,2026,null,"FCEV 350 barCAPEX Catenary Equipment2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D2681","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L2687:AC2687,$L$6:$AC$6,\">=\"&$G2687,$L$6:$AC$6,\"<\"&$G2667+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2687:AC2687,$L$6:$AC$6,\">=\"&$G2687,$L$6:$AC$6,\"<\"&$G2667+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L2687=\"x\",\"x\",IF(L2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(M2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M2687=\"x\",\"x\",IF(M2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(N2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N2687=\"x\",\"x\",IF(N2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(O2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O2687=\"x\",\"x\",IF(O2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(P2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P2687=\"x\",\"x\",IF(P2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(Q2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q2687=\"x\",\"x\",IF(Q2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(R2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R2687=\"x\",\"x\",IF(R2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(S2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S2687=\"x\",\"x\",IF(S2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(T2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T2687=\"x\",\"x\",IF(T2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(U2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U2687=\"x\",\"x\",IF(U2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(V2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V2687=\"x\",\"x\",IF(V2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(W2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W2687=\"x\",\"x\",IF(W2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(X2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X2687=\"x\",\"x\",IF(X2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(Y2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y2687=\"x\",\"x\",IF(Y2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(Z2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z2687=\"x\",\"x\",IF(Z2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(AA2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA2687=\"x\",\"x\",IF(AA2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(AB2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB2687=\"x\",\"x\",IF(AB2687=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F2687,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D2687*IF(AC2021>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2680","v":"CAPEX Replacement Unit Catenary Equipment"},null,2029,null,"FCEV 350 barCAPEX Replacement Unit Catenary Equipment2029"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D2691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2695-1+Input_General!$E$22,$K2695:$AC2695),I2685*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G2695-1+Input_General!$F$22,$K2695:$AC2695),I2685*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K2695=0,IF(OR(K2695>0,L2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011))),0),MAX(0.01,K2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L2011)))","v":0},{"$f":"IF(L2695=0,IF(OR(L2695>0,M2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011))),0),MAX(0.01,L2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M2011)))","v":0},{"$f":"IF(M2695=0,IF(OR(M2695>0,N2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011))),0),MAX(0.01,M2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N2011)))","v":0},{"$f":"IF(N2695=0,IF(OR(N2695>0,O2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011))),0),MAX(0.01,N2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O2011)))","v":0},{"$f":"IF(O2695=0,IF(OR(O2695>0,P2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011))),0),MAX(0.01,O2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P2011)))","v":0},{"$f":"IF(P2695=0,IF(OR(P2695>0,Q2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011))),0),MAX(0.01,P2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q2011)))","v":0},{"$f":"IF(Q2695=0,IF(OR(Q2695>0,R2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011))),0),MAX(0.01,Q2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R2011)))","v":0},{"$f":"IF(R2695=0,IF(OR(R2695>0,S2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011))),0),MAX(0.01,R2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S2011)))","v":0},{"$f":"IF(S2695=0,IF(OR(S2695>0,T2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011))),0),MAX(0.01,S2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T2011)))","v":0},{"$f":"IF(T2695=0,IF(OR(T2695>0,U2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011))),0),MAX(0.01,T2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U2011)))","v":0},{"$f":"IF(U2695=0,IF(OR(U2695>0,V2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011))),0),MAX(0.01,U2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V2011)))","v":0},{"$f":"IF(V2695=0,IF(OR(V2695>0,W2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011))),0),MAX(0.01,V2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W2011)))","v":0},{"$f":"IF(W2695=0,IF(OR(W2695>0,X2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011))),0),MAX(0.01,W2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X2011)))","v":0},{"$f":"IF(X2695=0,IF(OR(X2695>0,Y2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011))),0),MAX(0.01,X2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y2011)))","v":0},{"$f":"IF(Y2695=0,IF(OR(Y2695>0,Z2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011))),0),MAX(0.01,Y2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z2011)))","v":0},{"$f":"IF(Z2695=0,IF(OR(Z2695>0,AA2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011))),0),MAX(0.01,Z2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA2011)))","v":0},{"$f":"IF(AA2695=0,IF(OR(AA2695>0,AB2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011))),0),MAX(0.01,AA2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB2011)))","v":0},{"$f":"IF(AB2695=0,IF(OR(AB2695>0,AC2685>0),MAX(0,($J2685-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011))),0),MAX(0.01,AB2695-($J2685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C2695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC2011)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2027,null,"FCEV 350 barResidual Value Replacement Unit Catenary Equipment2027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"C2713","v":"Total Opex"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},196352.10587622272,381325.48486244964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},"Total Opex",null,2026,null,"FCEV 350 barTotal Opex2026"]
[null,null,{"$f":"C2733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C2008","v":"FCEV 350 bar"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L2741:AC2741,$L$6:$AC$6,\">=\"&$G2741,$L$6:$AC$6,\"<\"&$G2741+Input_General!$E$22),\"Error\")","v":42660},{"$f":"IFERROR(SUMIFS(L2741:AC2741,$L$6:$AC$6,\">=\"&$G2741,$L$6:$AC$6,\"<\"&$G2741+Input_General!$F$22),\"Error\")","v":85320},null,{"$f":"IF(L$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(N$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(O$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(P$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(Q$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(R$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(S$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(T$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(U$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(V$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(W$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(X$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(Y$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(Z$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(AA$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(AB$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(AC$6>=$G2741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F2741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC2011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G2741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},null,{"$f":"C2008","v":"FCEV 350 bar"},"Energy/Fuel Cost w/o tax/surcharges",null,2030,null,"FCEV 350 barEnergy/Fuel Cost w/o tax/surcharges2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2752","v":0},null,0,null,"FCEV 350 bar00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},0,null,0,null,"FCEV 350 bar00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2774","v":0},null,0,null,"FCEV 350 bar00"]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L2787:AC2787,$L$6:$AC$6,\">=\"&$G2787,$L$6:$AC$6,\"<\"&$G2787+Input_General!$E$22),\"Error\")","v":8479.4781340168847},{"$f":"IFERROR(SUMIFS(L2787:AC2787,$L$6:$AC$6,\">=\"&$G2787,$L$6:$AC$6,\"<\"&$G2787+Input_General!$F$22),\"Error\")","v":17612.50615917068},null,{"$f":"IF(L$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":1629.3648960028911},{"$f":"IF(N$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":1660.6749933547433},{"$f":"IF(O$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":1695.2438707872466},{"$f":"IF(P$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1729.8127482197499},{"$f":"IF(Q$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1764.3816256522532},{"$f":"IF(R$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1798.9505030847565},{"$f":"IF(S$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1833.5193805172598},{"$f":"IF(T$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1833.5193805172598},{"$f":"IF(U$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1833.5193805172598},{"$f":"IF(V$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1833.5193805172598},{"$f":"IF(W$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1833.5193805172598},{"$f":"IF(X$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1833.5193805172598},{"$f":"IF(Y$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1833.5193805172598},{"$f":"IF(Z$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1833.5193805172598},{"$f":"IF(AA$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1833.5193805172598},{"$f":"IF(AB$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1833.5193805172598},{"$f":"IF(AC$6>=$G2787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F2787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I2290:$I2297,MATCH($G2787,$G2290:$G2297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F2787,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1833.5193805172598},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2785","v":"Motor Vehicle Tax"},null,2024,null,"FCEV 350 barMotor Vehicle Tax2024"]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},36384.897586596438,72769.795173192877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2795","v":"Maintenance & Insurance"},null,2027,null,"FCEV 350 barMaintenance & Insurance2027"]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L2810:AC2810,$L$6:$AC$6,\">=\"&$G2810,$L$6:$AC$6,\"<\"&$G2810+Input_General!$E$22),\"Error\")","v":32400},{"$f":"IFERROR(SUMIFS(L2810:AC2810,$L$6:$AC$6,\">=\"&$G2810,$L$6:$AC$6,\"<\"&$G2810+Input_General!$F$22),\"Error\")","v":64800},null,{"$f":"IF(L$6>=$G2810,L2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G2810,M2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G2810,N2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G2810,O2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G2810,P2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(Q$6>=$G2810,Q2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(R$6>=$G2810,R2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(S$6>=$G2810,S2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(T$6>=$G2810,T2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(U$6>=$G2810,U2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(V$6>=$G2810,V2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(W$6>=$G2810,W2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(X$6>=$G2810,X2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(Y$6>=$G2810,Y2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(Z$6>=$G2810,Z2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(AA$6>=$G2810,AA2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(AB$6>=$G2810,AB2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(AC$6>=$G2810,AC2011*INDEX(Input_General!$E$78:$E$84,MATCH($F2810,Input_General!$C$78:$C$84,0)),0)","v":6480},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2805","v":"Truck Maintenance Cost"},null,2027,null,"FCEV 350 barTruck Maintenance Cost2027"]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L2822:AC2822,$L$6:$AC$6,\">=\"&$G2822,$L$6:$AC$6,\"<\"&$G2822+Input_General!$E$22),\"Error\")","v":3852.5951569312606},{"$f":"IFERROR(SUMIFS(L2822:AC2822,$L$6:$AC$6,\">=\"&$G2822,$L$6:$AC$6,\"<\"&$G2822+Input_General!$F$22),\"Error\")","v":7705.1903138625212},null,{"$f":"IF(L$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(Q$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(R$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":770.5190313862521},{"$f":"IF(S$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":770.5190313862521},{"$f":"IF(T$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":770.5190313862521},{"$f":"IF(U$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":770.5190313862521},{"$f":"IF(V$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":770.5190313862521},{"$f":"IF(W$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":770.5190313862521},{"$f":"IF(X$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":770.5190313862521},{"$f":"IF(Y$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":770.5190313862521},{"$f":"IF(Z$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":770.5190313862521},{"$f":"IF(AA$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":770.5190313862521},{"$f":"IF(AB$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":770.5190313862521},{"$f":"IF(AC$6>=$G2822,INDEX($I2290:$I2297,MATCH($G2822,$G2290:$G2297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F2822,Input_General!$C$104:$C$110,0)),0)","v":770.5190313862521},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2815","v":"Insurance Cost"},null,{"$f":"G2822","v":2029},null,{"$f":"AE2822&AF2822&AH2822","v":"FCEV 350 barInsurance Cost2029"}]
[null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L2833:AC2833,$L$6:$AC$6,\">=\"&$G2833,$L$6:$AC$6,\"<\"&$G2833+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2833:AC2833,$L$6:$AC$6,\">=\"&$G2833,$L$6:$AC$6,\"<\"&$G2833+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K2833=0,IF($G2833=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),K2833)","v":0},{"$f":"IF(L2833=0,IF($G2833=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),L2833)","v":0},{"$f":"IF(M2833=0,IF($G2833=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),M2833)","v":0},{"$f":"IF(N2833=0,IF($G2833=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),N2833)","v":0},{"$f":"IF(O2833=0,IF($G2833=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),O2833)","v":0},{"$f":"IF(P2833=0,IF($G2833=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),P2833)","v":0},{"$f":"IF(Q2833=0,IF($G2833=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),Q2833)","v":0},{"$f":"IF(R2833=0,IF($G2833=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),R2833)","v":0},{"$f":"IF(S2833=0,IF($G2833=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),S2833)","v":0},{"$f":"IF(T2833=0,IF($G2833=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),T2833)","v":0},{"$f":"IF(U2833=0,IF($G2833=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),U2833)","v":0},{"$f":"IF(V2833=0,IF($G2833=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),V2833)","v":0},{"$f":"IF(W2833=0,IF($G2833=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),W2833)","v":0},{"$f":"IF(X2833=0,IF($G2833=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),X2833)","v":0},{"$f":"IF(Y2833=0,IF($G2833=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),Y2833)","v":0},{"$f":"IF(Z2833=0,IF($G2833=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),Z2833)","v":0},{"$f":"IF(AA2833=0,IF($G2833=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),AA2833)","v":0},{"$f":"IF(AB2833=0,IF($G2833=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F2833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G2833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F2833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F2833,Input_EnergyFuel!$C$152:$C$158,0)),AB2833)","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},{"$f":"C2825","v":"Infrastructure Maintenance Cost"},null,2030,null,"FCEV 350 barInfrastructure Maintenance Cost2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D2860","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L2864:AC2864,$L$6:$AC$6,\">=\"&$G2864,$L$6:$AC$6,\"<\"&$G2864+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2864:AC2864,$L$6:$AC$6,\">=\"&$G2864,$L$6:$AC$6,\"<\"&$G2864+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D2864=0,0,IF(L2031+L2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L2031+L2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(M2031+M2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M2031+M2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(N2031+N2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N2031+N2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(O2031+O2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O2031+O2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(P2031+P2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P2031+P2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(Q2031+Q2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q2031+Q2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(R2031+R2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R2031+R2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(S2031+S2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S2031+S2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(T2031+T2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T2031+T2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(U2031+U2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U2031+U2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(V2031+V2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V2031+V2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(W2031+W2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W2031+W2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(X2031+X2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X2031+X2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(Y2031+Y2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y2031+Y2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(Z2031+Z2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z2031+Z2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(AA2031+AA2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA2031+AA2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(AB2031+AB2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB2031+AB2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2864=0,0,IF(AC2031+AC2041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC2031+AC2041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,2027,null,"FCEV 350 bar2027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C2008","v":"FCEV 350 bar"},null,null,0,null,"FCEV 350 bar0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D2880","v":1},null,{"$f":"C2008","v":"FCEV 350 bar"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L2886:AC2886,$L$6:$AC$6,\">=\"&$G2886,$L$6:$AC$6,\"<\"&$G2886+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L2886:AC2886,$L$6:$AC$6,\">=\"&$G2886,$L$6:$AC$6,\"<\"&$G2886+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D2886=0,0,IF(L2073+L2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L2073+L2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(M2073+M2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M2073+M2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(N2073+N2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N2073+N2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(O2073+O2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O2073+O2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(P2073+P2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P2073+P2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(Q2073+Q2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q2073+Q2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(R2073+R2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R2073+R2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(S2073+S2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S2073+S2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(T2073+T2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T2073+T2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(U2073+U2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U2073+U2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(V2073+V2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V2073+V2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(W2073+W2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W2073+W2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(X2073+X2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X2073+X2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(Y2073+Y2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y2073+Y2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(Z2073+Z2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z2073+Z2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(AA2073+AA2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA2073+AA2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(AB2073+AB2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB2073+AB2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D2886=0,0,IF(AC2073+AC2083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F2886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC2073+AC2083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC2011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F2886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":60000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":120000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":180000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":240000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":300000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":360000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":480000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":540000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L3011:$AC3011,$L$6:$AC$6,\">=\"&$G3020,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G3020+Input_General!$F$22),\"Error\")","v":600000},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2028,null,"FCEV 700 bar2028"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D3037","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2029,null,null,null,0,{"$f":"IF(K3043>0,K3043,IF(L3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3043>0,L3043,IF(M3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3043>0,M3043,IF(N3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3043>0,N3043,IF(O3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3043>0,O3043,IF(P3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3043>0,P3043,IF(Q3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3043>0,Q3043,IF(R3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3043>0,R3043,IF(S3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3043>0,S3043,IF(T3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3043>0,T3043,IF(U3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3043>0,U3043,IF(V3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3043>0,V3043,IF(W3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3043>0,W3043,IF(X3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3043>0,X3043,IF(Y3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3043>0,Y3043,IF(Z3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3043>0,Z3043,IF(AA3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3043>0,AA3043,IF(AB3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3043>0,AB3043,IF(AC3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3043,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2029,null,"FCEV 700 bar2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D3057","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2027,null,null,null,0,{"$f":"IF(K3061>0,K3061,IF(L3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3061>0,L3061,IF(M3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3061>0,M3061,IF(N3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3061>0,N3061,IF(O3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3061>0,O3061,IF(P3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3061>0,P3061,IF(Q3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3061>0,Q3061,IF(R3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3061>0,R3061,IF(S3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3061>0,S3061,IF(T3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3061>0,T3061,IF(U3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3061>0,U3061,IF(V3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3061>0,V3061,IF(W3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3061>0,W3061,IF(X3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3061>0,X3061,IF(Y3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3061>0,Y3061,IF(Z3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3061>0,Z3061,IF(AA3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3061>0,AA3061,IF(AB3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3061>0,AB3061,IF(AC3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3061,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2027,null,"FCEV 700 bar2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D3077","v":1},null,{"$f":"C3008","v":"FCEV 700 bar"},2024,null,null,null,0,{"$f":"IF(K3078>0,K3078,IF(L3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3078>0,L3078,IF(M3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3078>0,M3078,IF(N3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3078>0,N3078,IF(O3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3078>0,O3078,IF(P3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3078>0,P3078,IF(Q3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3078>0,Q3078,IF(R3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3078>0,R3078,IF(S3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3078>0,S3078,IF(T3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3078>0,T3078,IF(U3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3078>0,U3078,IF(V3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3078>0,V3078,IF(W3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3078>0,W3078,IF(X3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3078>0,X3078,IF(Y3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3078>0,Y3078,IF(Z3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3078>0,Z3078,IF(AA3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3078>0,AA3078,IF(AB3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3078>0,AB3078,IF(AC3016>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3078,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2024,null,"FCEV 700 bar2024"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D3077","v":1},null,{"$f":"C3008","v":"FCEV 700 bar"},2029,null,null,null,0,{"$f":"IF(K3083>0,K3083,IF(L3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3083>0,L3083,IF(M3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3083>0,M3083,IF(N3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3083>0,N3083,IF(O3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3083>0,O3083,IF(P3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3083>0,P3083,IF(Q3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3083>0,Q3083,IF(R3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3083>0,R3083,IF(S3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3083>0,S3083,IF(T3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3083>0,T3083,IF(U3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3083>0,U3083,IF(V3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3083>0,V3083,IF(W3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3083>0,W3083,IF(X3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3083>0,X3083,IF(Y3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3083>0,Y3083,IF(Z3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3083>0,Z3083,IF(AA3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3083>0,AA3083,IF(AB3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3083>0,AB3083,IF(AC3021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3083,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2029,null,"FCEV 700 bar2029"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D3097","v":1},null,{"$f":"C3008","v":"FCEV 700 bar"},2027,null,null,null,0,{"$f":"IF(K3101>0,K3101,IF(L3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3101>0,L3101,IF(M3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3101>0,M3101,IF(N3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3101>0,N3101,IF(O3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3101>0,O3101,IF(P3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3101>0,P3101,IF(Q3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3101>0,Q3101,IF(R3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3101>0,R3101,IF(S3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3101>0,S3101,IF(T3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3101>0,T3101,IF(U3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3101>0,U3101,IF(V3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3101>0,V3101,IF(W3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3101>0,W3101,IF(X3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3101>0,X3101,IF(Y3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3101>0,Y3101,IF(Z3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3101>0,Z3101,IF(AA3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3101>0,AA3101,IF(AB3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3101>0,AB3101,IF(AC3019>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3101,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2027,null,"FCEV 700 bar2027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D3127","v":1},null,{"$f":"C3008","v":"FCEV 700 bar"},2030,null,null,null,0,0,0,0,0,0,0,0,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2030,null,"FCEV 700 bar2030"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F3147,Allocations!$C$21:$C$28,0),MATCH(C3147,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2023,null,null,null,0,{"$f":"IF($D3147=0,0,IF(L$6>=$G3147,IF(L3157=0,$G3147,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2023,null,"FCEV 700 bar2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3167","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2025,null,"FCEV 700 bar2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D3187","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2024,null,"FCEV 700 bar2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D3197","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2030,null,null,null,0,{"$f":"IF(K3204>0,K3204,IF(L3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L3204>0,L3204,IF(M3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M3204>0,M3204,IF(N3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N3204>0,N3204,IF(O3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O3204>0,O3204,IF(P3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P3204>0,P3204,IF(Q3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q3204>0,Q3204,IF(R3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R3204>0,R3204,IF(S3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S3204>0,S3204,IF(T3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T3204>0,T3204,IF(U3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U3204>0,U3204,IF(V3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V3204>0,V3204,IF(W3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W3204>0,W3204,IF(X3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X3204>0,X3204,IF(Y3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y3204>0,Y3204,IF(Z3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z3204>0,Z3204,IF(AA3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA3204>0,AA3204,IF(AB3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB3204>0,AB3204,IF(AC3044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C3204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2030,null,"FCEV 700 bar2030"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3207","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$9","v":"[kWh]"},null,null,null,{"$f":"IF(L$6>=$G3211,L$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(M$6>=$G3211,M$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(N$6>=$G3211,N$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(O$6>=$G3211,O$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(P$6>=$G3211,P$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(Q$6>=$G3211,Q$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(R$6>=$G3211,R$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(S$6>=$G3211,S$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(T$6>=$G3211,T$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(U$6>=$G3211,U$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(V$6>=$G3211,V$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(W$6>=$G3211,W$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(X$6>=$G3211,X$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(Y$6>=$G3211,Y$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(Z$6>=$G3211,Z$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(AA$6>=$G3211,AA$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(AB$6>=$G3211,AB$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},{"$f":"IF(AC$6>=$G3211,AC$12*INDEX('Input_4x2_Rig 220kW'!$C$106:$V$106,MATCH($G3211,'Input_4x2_Rig 220kW'!$C$99:$V$99,0))*(1+Input_General!$E$130)*$D3211,0)","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2027,null,"FCEV 700 bar2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3227","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2026,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D3230=0,0,IF(L$6>=$G3230,L3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L3180=0,L3170,L3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(M$6>=$G3230,M3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M3180=0,M3170,M3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(N$6>=$G3230,N3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N3180=0,N3170,N3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(O$6>=$G3230,O3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O3180=0,O3170,O3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(P$6>=$G3230,P3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P3180=0,P3170,P3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(Q$6>=$G3230,Q3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q3180=0,Q3170,Q3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(R$6>=$G3230,R3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R3180=0,R3170,R3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(S$6>=$G3230,S3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S3180=0,S3170,S3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(T$6>=$G3230,T3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T3180=0,T3170,T3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(U$6>=$G3230,U3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U3180=0,U3170,U3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(V$6>=$G3230,V3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V3180=0,V3170,V3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(W$6>=$G3230,W3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W3180=0,W3170,W3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(X$6>=$G3230,X3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X3180=0,X3170,X3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(Y$6>=$G3230,Y3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y3180=0,Y3170,Y3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(Z$6>=$G3230,Z3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z3180=0,Z3170,Z3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(AA$6>=$G3230,AA3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA3180=0,AA3170,AA3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(AB$6>=$G3230,AB3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB3180=0,AB3170,AB3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3230=0,0,IF(AC$6>=$G3230,AC3210/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC3180=0,AC3170,AC3180),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2026,null,"FCEV 700 bar2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3227","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2030,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D3234=0,0,IF(L$6>=$G3234,L3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L3184=0,L3174,L3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(M$6>=$G3234,M3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M3184=0,M3174,M3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(N$6>=$G3234,N3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N3184=0,N3174,N3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(O$6>=$G3234,O3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O3184=0,O3174,O3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(P$6>=$G3234,P3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P3184=0,P3174,P3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(Q$6>=$G3234,Q3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q3184=0,Q3174,Q3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(R$6>=$G3234,R3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R3184=0,R3174,R3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(S$6>=$G3234,S3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S3184=0,S3174,S3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(T$6>=$G3234,T3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T3184=0,T3174,T3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(U$6>=$G3234,U3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U3184=0,U3174,U3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(V$6>=$G3234,V3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V3184=0,V3174,V3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(W$6>=$G3234,W3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W3184=0,W3174,W3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(X$6>=$G3234,X3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X3184=0,X3174,X3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(Y$6>=$G3234,Y3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y3184=0,Y3174,Y3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(Z$6>=$G3234,Z3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z3184=0,Z3174,Z3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(AA$6>=$G3234,AA3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA3184=0,AA3174,AA3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(AB$6>=$G3234,AB3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB3184=0,AB3174,AB3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D3234=0,0,IF(AC$6>=$G3234,AC3214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC3184=0,AC3174,AC3184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,2030,null,"FCEV 700 bar2030"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},258639.96110863428,459278.38104028709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},"TCO",null,2028,null,"FCEV 700 barTCO2028"]
[null,null,{"$f":"Terms!$D$7","v":"CAPEX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3274:AC3274,$L$6:$AC$6,\">=\"&$G3274,$L$6:$AC$6,\"<\"&$G3274+Input_General!$E$22),\"Error\")","v":133700.048986162},{"$f":"IFERROR(SUMIFS(L3274:AC3274,$L$6:$AC$6,\">=\"&$G3274,$L$6:$AC$6,\"<\"&$G3274+Input_General!$F$22),\"Error\")","v":133700.048986162},null,0,0,0,0,133700.048986162,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},"Total CAPEX",null,2027,null,"FCEV 700 barTotal CAPEX2027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3296:AC3296,$L$6:$AC$6,\">=\"&$G3296,$L$6:$AC$6,\"<\"&$G3296+Input_General!$E$22),\"Error\")","v":129368.22839315953},{"$f":"IFERROR(SUMIFS(L3296:AC3296,$L$6:$AC$6,\">=\"&$G3296,$L$6:$AC$6,\"<\"&$G3296+Input_General!$F$22),\"Error\")","v":129368.22839315953},null,0,0,0,0,0,0,129368.22839315953,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},"Total original cost of vehicle at purchase",null,2029,null,"FCEV 700 barTotal original cost of vehicle at purchase2029"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3311:AC3311,$L$6:$AC$6,\">=\"&$G3311,$L$6:$AC$6,\"<\"&$G3301+Input_General!$E$22),\"Error\")","v":137770.94579169428},{"$f":"IFERROR(SUMIFS(L3311:AC3311,$L$6:$AC$6,\">=\"&$G3311,$L$6:$AC$6,\"<\"&$G3311+Input_General!$F$22),\"Error\")","v":137770.94579169428},{"$f":"SUMIFS(K3333:K3698,$G3333:$G3698,$G3311,$E3333:$E3698,$C3311)","v":0},0,137770.94579169428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C309","v":"CAPEX Powertrain"},null,2024,null,"FCEV 700 barCAPEX Powertrain2024"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},107423.89444418573,81266.2142877242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},"Residual Value of Powertrain",null,2025,null,"FCEV 700 barResidual Value of Powertrain2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D3333","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3334:AC3334,$L$6:$AC$6,\">=\"&$G3334,$L$6:$AC$6,\"<\"&$G3334+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3334:AC3334,$L$6:$AC$6,\">=\"&$G3334,$L$6:$AC$6,\"<\"&$G3334+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IFERROR(IF($G3334=L$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=M$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=N$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=O$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=P$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=R$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=S$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=T$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=U$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=V$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=W$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=X$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3334=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3334,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G3334,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D3334,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3332","v":"CAPEX Diesel Drivetrain"},null,2024,null,"FCEV 700 barCAPEX Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D3343","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3344-1+Input_General!$E$22,$K3344:$AC3344),I3334*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3344-1+Input_General!$F$22,$K3344:$AC3344),I3334*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3344=0,IF(OR(K3344>0,L3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3344=0,IF(OR(L3344>0,M3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3344=0,IF(OR(M3344>0,N3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3344=0,IF(OR(N3344>0,O3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3344=0,IF(OR(O3344>0,P3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3344=0,IF(OR(P3344>0,Q3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3344=0,IF(OR(Q3344>0,R3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3344=0,IF(OR(R3344>0,S3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3344=0,IF(OR(S3344>0,T3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3344=0,IF(OR(T3344>0,U3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3344=0,IF(OR(U3344>0,V3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3344=0,IF(OR(V3344>0,W3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3344=0,IF(OR(W3344>0,X3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3344=0,IF(OR(X3344>0,Y3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3344=0,IF(OR(Y3344>0,Z3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3344=0,IF(OR(Z3344>0,AA3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3344=0,IF(OR(AA3344>0,AB3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3344=0,IF(OR(AB3344>0,AC3334>0),MAX(0,($J3334-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3344-($J3334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3342","v":"Residual Value Diesel Drivetrain"},null,2024,null,"FCEV 700 barResidual Value Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D3353","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3357:AC3357,$L$6:$AC$6,\">=\"&$G3357,$L$6:$AC$6,\"<\"&$G3337+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3357:AC3357,$L$6:$AC$6,\">=\"&$G3357,$L$6:$AC$6,\"<\"&$G3337+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L3357=\"x\",\"x\",\nIF(L3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(M3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M3357=\"x\",\"x\",\nIF(M3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(N3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N3357=\"x\",\"x\",\nIF(N3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(O3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O3357=\"x\",\"x\",\nIF(O3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(P3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P3357=\"x\",\"x\",\nIF(P3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Q3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q3357=\"x\",\"x\",\nIF(Q3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(R3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R3357=\"x\",\"x\",\nIF(R3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(S3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S3357=\"x\",\"x\",\nIF(S3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(T3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T3357=\"x\",\"x\",\nIF(T3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(U3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U3357=\"x\",\"x\",\nIF(U3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(V3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V3357=\"x\",\"x\",\nIF(V3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(W3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W3357=\"x\",\"x\",\nIF(W3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(X3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X3357=\"x\",\"x\",\nIF(X3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Y3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y3357=\"x\",\"x\",\nIF(Y3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Z3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z3357=\"x\",\"x\",\nIF(Z3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AA3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA3357=\"x\",\"x\",\nIF(AA3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AB3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB3357=\"x\",\"x\",\nIF(AB3357=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3357,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AC3019>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C3357,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D3357),\"x\")),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2027,null,"FCEV 700 barCAPEX Replacement Unit Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D3374","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3379:AC3379,$L$6:$AC$6,\">=\"&$G3379,$L$6:$AC$6,\"<\"&$G3379+Input_General!$E$22),\"Error\")","v":15784.285714285717},{"$f":"IFERROR(SUMIFS(L3379:AC3379,$L$6:$AC$6,\">=\"&$G3379,$L$6:$AC$6,\"<\"&$G3379+Input_General!$F$22),\"Error\")","v":15784.285714285717},null,{"$f":"IFERROR(IF($G3379=L$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=M$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=N$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=O$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=P$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":15784.285714285717},{"$f":"IFERROR(IF($G3379=R$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=S$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=T$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=U$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=V$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=W$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=X$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3379=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3379,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G3379,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D3379,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3373","v":"CAPEX E-Drive"},null,2028,null,"FCEV 700 barCAPEX E-Drive2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D3384","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3386-1+Input_General!$E$22,$K3386:$AC3386),I3376*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":25272.104081632646},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3386-1+Input_General!$F$22,$K3386:$AC3386),I3376*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":19233.636734693868},0,{"$f":"IF(K3386=0,IF(OR(K3386>0,L3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3386=0,IF(OR(L3386>0,M3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3386=0,IF(OR(M3386>0,N3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N3011)))","v":30102.877959183668},{"$f":"IF(N3386=0,IF(OR(N3386>0,O3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O3011)))","v":28895.184489795913},{"$f":"IF(O3386=0,IF(OR(O3386>0,P3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P3011)))","v":27687.491020408157},{"$f":"IF(P3386=0,IF(OR(P3386>0,Q3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q3011)))","v":26479.797551020401},{"$f":"IF(Q3386=0,IF(OR(Q3386>0,R3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R3011)))","v":25272.104081632646},{"$f":"IF(R3386=0,IF(OR(R3386>0,S3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S3011)))","v":24064.41061224489},{"$f":"IF(S3386=0,IF(OR(S3386>0,T3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T3011)))","v":22856.717142857135},{"$f":"IF(T3386=0,IF(OR(T3386>0,U3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U3011)))","v":21649.023673469379},{"$f":"IF(U3386=0,IF(OR(U3386>0,V3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V3011)))","v":20441.330204081623},{"$f":"IF(V3386=0,IF(OR(V3386>0,W3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W3011)))","v":19233.636734693868},{"$f":"IF(W3386=0,IF(OR(W3386>0,X3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X3011)))","v":18025.943265306112},{"$f":"IF(X3386=0,IF(OR(X3386>0,Y3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y3011)))","v":16818.249795918357},{"$f":"IF(Y3386=0,IF(OR(Y3386>0,Z3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z3011)))","v":15610.556326530601},{"$f":"IF(Z3386=0,IF(OR(Z3386>0,AA3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA3011)))","v":14402.862857142845},{"$f":"IF(AA3386=0,IF(OR(AA3386>0,AB3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB3011)))","v":13195.16938775509},{"$f":"IF(AB3386=0,IF(OR(AB3386>0,AC3376>0),MAX(0,($J3376-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3386-($J3376*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3386,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC3011)))","v":11987.475918367334},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3383","v":"Residual Value E-Drive"},null,2025,null,"FCEV 700 barResidual Value E-Drive2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D3404","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3408-1+Input_General!$E$22,$K3408:$AC3408),I3398*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3408-1+Input_General!$F$22,$K3408:$AC3408),I3398*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3408=0,IF(OR(K3408>0,L3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3408=0,IF(OR(L3408>0,M3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3408=0,IF(OR(M3408>0,N3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3408=0,IF(OR(N3408>0,O3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3408=0,IF(OR(O3408>0,P3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3408=0,IF(OR(P3408>0,Q3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3408=0,IF(OR(Q3408>0,R3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3408=0,IF(OR(R3408>0,S3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3408=0,IF(OR(S3408>0,T3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3408=0,IF(OR(T3408>0,U3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3408=0,IF(OR(U3408>0,V3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3408=0,IF(OR(V3408>0,W3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3408=0,IF(OR(W3408>0,X3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3408=0,IF(OR(X3408>0,Y3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3408=0,IF(OR(Y3408>0,Z3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3408=0,IF(OR(Z3408>0,AA3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3408=0,IF(OR(AA3408>0,AB3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3408=0,IF(OR(AB3408>0,AC3398>0),MAX(0,($J3398-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3408-($J3398*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3408,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3403","v":"Residual Value Replacement Unit E-Drive"},null,2027,null,"FCEV 700 barResidual Value Replacement Unit E-Drive2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D3415","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3421:AC3421,$L$6:$AC$6,\">=\"&$G3421,$L$6:$AC$6,\"<\"&$G3421+Input_General!$E$22),\"Error\")","v":19798.787449923657},{"$f":"IFERROR(SUMIFS(L3421:AC3421,$L$6:$AC$6,\">=\"&$G3421,$L$6:$AC$6,\"<\"&$G3421+Input_General!$F$22),\"Error\")","v":19798.787449923657},null,{"$f":"IFERROR(IF($G3421=L$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=M$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=N$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=O$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=P$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=R$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":19798.787449923657},{"$f":"IFERROR(IF($G3421=S$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=T$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=U$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=V$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=W$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=X$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3421=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3421,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G3421,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D3421,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3414","v":"CAPEX FC Stack"},null,2029,null,"FCEV 700 barCAPEX FC Stack2029"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$D$11& \" \"&Terms!$E$22&\" \"&  Terms!$E$10","v":"Residual Value Replacement Unit FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3444","v":"Residual Value Replacement Unit FC Stack"},null,0,null,"FCEV 700 barResidual Value Replacement Unit FC Stack0"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$11","v":"Residual Value Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3465","v":"Residual Value Small Battery"},null,0,null,"FCEV 700 barResidual Value Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D3476","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3479:AC3479,$L$6:$AC$6,\">=\"&$G3479,$L$6:$AC$6,\"<\"&$G3459+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3479:AC3479,$L$6:$AC$6,\">=\"&$G3479,$L$6:$AC$6,\"<\"&$G3459+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L3479=\"x\",\"x\",\nIF(L3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(M3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M3479=\"x\",\"x\",\nIF(M3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(N3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N3479=\"x\",\"x\",\nIF(N3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(O3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O3479=\"x\",\"x\",\nIF(O3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(P3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P3479=\"x\",\"x\",\nIF(P3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Q3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q3479=\"x\",\"x\",\nIF(Q3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(R3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R3479=\"x\",\"x\",\nIF(R3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(S3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S3479=\"x\",\"x\",\nIF(S3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(T3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T3479=\"x\",\"x\",\nIF(T3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(U3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U3479=\"x\",\"x\",\nIF(U3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(V3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V3479=\"x\",\"x\",\nIF(V3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(W3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W3479=\"x\",\"x\",\nIF(W3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(X3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X3479=\"x\",\"x\",\nIF(X3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Y3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y3479=\"x\",\"x\",\nIF(Y3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Z3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z3479=\"x\",\"x\",\nIF(Z3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AA3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA3479=\"x\",\"x\",\nIF(AA3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AB3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB3479=\"x\",\"x\",\nIF(AB3479=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AC3018>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D3479,\"x\")),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3475","v":"CAPEX Replacement Unit Small Battery"},null,2026,null,"FCEV 700 barCAPEX Replacement Unit Small Battery2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D3486","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3491-1+Input_General!$E$22,$K3491:$AC3491),I3481*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3491-1+Input_General!$F$22,$K3491:$AC3491),I3481*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3491=0,IF(OR(K3491>0,L3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3491=0,IF(OR(L3491>0,M3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3491=0,IF(OR(M3491>0,N3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3491=0,IF(OR(N3491>0,O3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3491=0,IF(OR(O3491>0,P3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3491=0,IF(OR(P3491>0,Q3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3491=0,IF(OR(Q3491>0,R3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3491=0,IF(OR(R3491>0,S3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3491=0,IF(OR(S3491>0,T3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3491=0,IF(OR(T3491>0,U3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3491=0,IF(OR(U3491>0,V3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3491=0,IF(OR(V3491>0,W3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3491=0,IF(OR(W3491>0,X3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3491=0,IF(OR(X3491>0,Y3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3491=0,IF(OR(Y3491>0,Z3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3491=0,IF(OR(Z3491>0,AA3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3491=0,IF(OR(AA3491>0,AB3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3491=0,IF(OR(AB3491>0,AC3481>0),MAX(0,($J3481-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3491-($J3481*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3491,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3485","v":"Residual Value Replacement Unit Small Battery"},null,2028,null,"FCEV 700 barResidual Value Replacement Unit Small Battery2028"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D3497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3502:AC3502,$L$6:$AC$6,\">=\"&$G3502,$L$6:$AC$6,\"<\"&$G3502+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3502:AC3502,$L$6:$AC$6,\">=\"&$G3502,$L$6:$AC$6,\"<\"&$G3502+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G3502=L$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=M$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=N$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=O$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=P$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=R$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=S$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=T$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=U$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=V$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=W$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=X$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3502=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G3502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3502,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3496","v":"CAPEX H2 Tank 350 bar"},null,{"$f":"G3502","v":2028},null,{"$f":"AE3502&AF3502&AH3502","v":"FCEV 700 barCAPEX H2 Tank 350 bar2028"}]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D3507","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3513-1+Input_General!$E$22,$K3513:$AC3513),I3503*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3513-1+Input_General!$F$22,$K3513:$AC3513),I3503*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3513=0,IF(OR(K3513>0,L3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3513=0,IF(OR(L3513>0,M3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3513=0,IF(OR(M3513>0,N3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3513=0,IF(OR(N3513>0,O3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3513=0,IF(OR(O3513>0,P3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3513=0,IF(OR(P3513>0,Q3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3513=0,IF(OR(Q3513>0,R3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3513=0,IF(OR(R3513>0,S3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3513=0,IF(OR(S3513>0,T3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3513=0,IF(OR(T3513>0,U3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3513=0,IF(OR(U3513>0,V3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3513=0,IF(OR(V3513>0,W3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3513=0,IF(OR(W3513>0,X3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3513=0,IF(OR(X3513>0,Y3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3513=0,IF(OR(Y3513>0,Z3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3513=0,IF(OR(Z3513>0,AA3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3513=0,IF(OR(AA3513>0,AB3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3513=0,IF(OR(AB3513>0,AC3503>0),MAX(0,($J3503-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3513-($J3503*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3513,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3506","v":"Residual Value H2 Tank 350 bar"},null,2029,null,"FCEV 700 barResidual Value H2 Tank 350 bar2029"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D3538","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3544:AC3544,$L$6:$AC$6,\">=\"&$G3544,$L$6:$AC$6,\"<\"&$G3544+Input_General!$E$22),\"Error\")","v":11911.281933119457},{"$f":"IFERROR(SUMIFS(L3544:AC3544,$L$6:$AC$6,\">=\"&$G3544,$L$6:$AC$6,\"<\"&$G3544+Input_General!$F$22),\"Error\")","v":11911.281933119457},null,{"$f":"IFERROR(IF($G3544=L$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=M$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=N$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=O$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=P$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=R$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":11911.281933119457},{"$f":"IFERROR(IF($G3544=S$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=T$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=U$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=V$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=W$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=X$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3544=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G3544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D3544,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3537","v":"CAPEX H2 Tank 700 bar"},null,2029,null,"FCEV 700 barCAPEX H2 Tank 700 bar2029"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"&Terms!$E$13","v":"CAPEX Replacement Unit H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3557","v":"CAPEX Replacement Unit H2 Tank 700 bar"},null,0,null,"FCEV 700 barCAPEX Replacement Unit H2 Tank 700 bar0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F3579,Allocations!$C$21:$C$28,0),MATCH($C3579,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3579:AC3579,$L$6:$AC$6,\">=\"&$G3579,$L$6:$AC$6,\"<\"&$G3579+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3579:AC3579,$L$6:$AC$6,\">=\"&$G3579,$L$6:$AC$6,\"<\"&$G3579+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G3579=L$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=M$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=N$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=O$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=P$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=R$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=S$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=T$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=U$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=V$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=W$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=X$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3579=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3579,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3579,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3579,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3578","v":"CAPEX H2 Tank LH2"},null,2023,null,"FCEV 700 barCAPEX H2 Tank LH22023"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D3579","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3583:AC3583,$L$6:$AC$6,\">=\"&$G3583,$L$6:$AC$6,\"<\"&$G3583+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3583:AC3583,$L$6:$AC$6,\">=\"&$G3583,$L$6:$AC$6,\"<\"&$G3583+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G3583=L$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=M$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=N$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=O$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=P$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=R$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=S$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=T$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=U$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=V$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=W$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=X$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3583=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F3583,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G3583,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3583,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3578","v":"CAPEX H2 Tank LH2"},null,2027,null,"FCEV 700 barCAPEX H2 Tank LH22027"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D3599","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3602:AC3602,$L$6:$AC$6,\">=\"&$G3602,$L$6:$AC$6,\"<\"&$G3582+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3602:AC3602,$L$6:$AC$6,\">=\"&$G3602,$L$6:$AC$6,\"<\"&$G3582+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L3602=\"x\",\"x\",IF(L3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(M3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M3602=\"x\",\"x\",IF(M3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(N3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N3602=\"x\",\"x\",IF(N3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(O3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O3602=\"x\",\"x\",IF(O3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(P3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P3602=\"x\",\"x\",IF(P3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(Q3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q3602=\"x\",\"x\",IF(Q3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(R3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R3602=\"x\",\"x\",IF(R3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(S3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S3602=\"x\",\"x\",IF(S3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(T3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T3602=\"x\",\"x\",IF(T3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(U3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U3602=\"x\",\"x\",IF(U3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(V3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V3602=\"x\",\"x\",IF(V3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(W3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W3602=\"x\",\"x\",IF(W3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(X3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X3602=\"x\",\"x\",IF(X3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(Y3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y3602=\"x\",\"x\",IF(Y3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(Z3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z3602=\"x\",\"x\",IF(Z3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(AA3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA3602=\"x\",\"x\",IF(AA3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(AB3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB3602=\"x\",\"x\",IF(AB3602=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F3602,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D3602*IF(AC3018>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2026,null,"FCEV 700 barCAPEX Replacement Unit H2 Tank LH22026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3620","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3621:AC3621,$L$6:$AC$6,\">=\"&$G3621,$L$6:$AC$6,\"<\"&$G3621+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3621:AC3621,$L$6:$AC$6,\">=\"&$G3621,$L$6:$AC$6,\"<\"&$G3621+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G3621=L$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*L3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=M$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*M3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=N$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*N3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=O$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*O3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=P$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*P3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=Q$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*Q3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=R$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*R3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=S$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*S3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=T$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*T3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=U$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*U3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=V$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*V3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=W$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*W3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=X$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*X3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=Y$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*Y3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=Z$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*Z3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=AA$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*AA3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=AB$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*AB3208*$D3621,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3621=AC$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G3621,Input_General!$B$166:$V$166,0))*AC3208*$D3621,0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3619","v":"CAPEX Large Battery"},null,2024,null,"FCEV 700 barCAPEX Large Battery2024"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3630","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3635-1+Input_General!$E$22,$K3635:$AC3635),I3625*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3635-1+Input_General!$F$22,$K3635:$AC3635),I3625*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3635=0,IF(OR(K3635>0,L3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3635=0,IF(OR(L3635>0,M3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3635=0,IF(OR(M3635>0,N3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3635=0,IF(OR(N3635>0,O3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3635=0,IF(OR(O3635>0,P3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3635=0,IF(OR(P3635>0,Q3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3635=0,IF(OR(Q3635>0,R3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3635=0,IF(OR(R3635>0,S3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3635=0,IF(OR(S3635>0,T3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3635=0,IF(OR(T3635>0,U3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3635=0,IF(OR(U3635>0,V3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3635=0,IF(OR(V3635>0,W3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3635=0,IF(OR(W3635>0,X3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3635=0,IF(OR(X3635>0,Y3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3635=0,IF(OR(Y3635>0,Z3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3635=0,IF(OR(Z3635>0,AA3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3635=0,IF(OR(AA3635>0,AB3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3635=0,IF(OR(AB3635>0,AC3625>0),MAX(0,($J3625-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3635-($J3625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3629","v":"Residual Value Large Battery"},null,2028,null,"FCEV 700 barResidual Value Large Battery2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D3640","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L3647:AC3647,$L$6:$AC$6,\">=\"&$G3647,$L$6:$AC$6,\"<\"&$G3627+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3647:AC3647,$L$6:$AC$6,\">=\"&$G3647,$L$6:$AC$6,\"<\"&$G3627+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L3647=\"x\",\"x\",\nIF(L3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(M$6,Input_General!$B$166:$V$166,0))*M3214*IF(M3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M3647=\"x\",\"x\",\nIF(M3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(N$6,Input_General!$B$166:$V$166,0))*N3214*IF(N3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N3647=\"x\",\"x\",\nIF(N3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(O$6,Input_General!$B$166:$V$166,0))*O3214*IF(O3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O3647=\"x\",\"x\",\nIF(O3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(P$6,Input_General!$B$166:$V$166,0))*P3214*IF(P3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P3647=\"x\",\"x\",\nIF(P3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Q$6,Input_General!$B$166:$V$166,0))*Q3214*IF(Q3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q3647=\"x\",\"x\",\nIF(Q3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(R$6,Input_General!$B$166:$V$166,0))*R3214*IF(R3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R3647=\"x\",\"x\",\nIF(R3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(S$6,Input_General!$B$166:$V$166,0))*S3214*IF(S3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S3647=\"x\",\"x\",\nIF(S3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(T$6,Input_General!$B$166:$V$166,0))*T3214*IF(T3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T3647=\"x\",\"x\",\nIF(T3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(U$6,Input_General!$B$166:$V$166,0))*U3214*IF(U3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U3647=\"x\",\"x\",\nIF(U3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(V$6,Input_General!$B$166:$V$166,0))*V3214*IF(V3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V3647=\"x\",\"x\",\nIF(V3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(W$6,Input_General!$B$166:$V$166,0))*W3214*IF(W3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W3647=\"x\",\"x\",\nIF(W3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(X$6,Input_General!$B$166:$V$166,0))*X3214*IF(X3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X3647=\"x\",\"x\",\nIF(X3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Y$6,Input_General!$B$166:$V$166,0))*Y3214*IF(Y3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y3647=\"x\",\"x\",\nIF(Y3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Z$6,Input_General!$B$166:$V$166,0))*Z3214*IF(Z3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z3647=\"x\",\"x\",\nIF(Z3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AA$6,Input_General!$B$166:$V$166,0))*AA3214*IF(AA3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA3647=\"x\",\"x\",\nIF(AA3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AB$6,Input_General!$B$166:$V$166,0))*AB3214*IF(AB3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB3647=\"x\",\"x\",\nIF(AB3647=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AC$6,Input_General!$B$166:$V$166,0))*AC3214*IF(AC3022>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D3647,\"x\")),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3639","v":"CAPEX Replacement Unit Large Battery"},null,2030,null,"FCEV 700 barCAPEX Replacement Unit Large Battery2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D3691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C3008","v":"FCEV 700 bar"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3693-1+Input_General!$E$22,$K3693:$AC3693),I3683*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G3693-1+Input_General!$F$22,$K3693:$AC3693),I3683*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K3693=0,IF(OR(K3693>0,L3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L3011))),0),MAX(0.01,K3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L3011)))","v":0},{"$f":"IF(L3693=0,IF(OR(L3693>0,M3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M3011))),0),MAX(0.01,L3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M3011)))","v":0},{"$f":"IF(M3693=0,IF(OR(M3693>0,N3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N3011))),0),MAX(0.01,M3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N3011)))","v":0},{"$f":"IF(N3693=0,IF(OR(N3693>0,O3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O3011))),0),MAX(0.01,N3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O3011)))","v":0},{"$f":"IF(O3693=0,IF(OR(O3693>0,P3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P3011))),0),MAX(0.01,O3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P3011)))","v":0},{"$f":"IF(P3693=0,IF(OR(P3693>0,Q3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q3011))),0),MAX(0.01,P3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q3011)))","v":0},{"$f":"IF(Q3693=0,IF(OR(Q3693>0,R3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R3011))),0),MAX(0.01,Q3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R3011)))","v":0},{"$f":"IF(R3693=0,IF(OR(R3693>0,S3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S3011))),0),MAX(0.01,R3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S3011)))","v":0},{"$f":"IF(S3693=0,IF(OR(S3693>0,T3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T3011))),0),MAX(0.01,S3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T3011)))","v":0},{"$f":"IF(T3693=0,IF(OR(T3693>0,U3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U3011))),0),MAX(0.01,T3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U3011)))","v":0},{"$f":"IF(U3693=0,IF(OR(U3693>0,V3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V3011))),0),MAX(0.01,U3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V3011)))","v":0},{"$f":"IF(V3693=0,IF(OR(V3693>0,W3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W3011))),0),MAX(0.01,V3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W3011)))","v":0},{"$f":"IF(W3693=0,IF(OR(W3693>0,X3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X3011))),0),MAX(0.01,W3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X3011)))","v":0},{"$f":"IF(X3693=0,IF(OR(X3693>0,Y3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y3011))),0),MAX(0.01,X3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y3011)))","v":0},{"$f":"IF(Y3693=0,IF(OR(Y3693>0,Z3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z3011))),0),MAX(0.01,Y3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z3011)))","v":0},{"$f":"IF(Z3693=0,IF(OR(Z3693>0,AA3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA3011))),0),MAX(0.01,Z3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA3011)))","v":0},{"$f":"IF(AA3693=0,IF(OR(AA3693>0,AB3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB3011))),0),MAX(0.01,AA3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB3011)))","v":0},{"$f":"IF(AB3693=0,IF(OR(AB3693>0,AC3683>0),MAX(0,($J3683-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC3011))),0),MAX(0.01,AB3693-($J3683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C3693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC3011)))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2025,null,"FCEV 700 barResidual Value Replacement Unit Catenary Equipment2025"]
[null,null,{"$f":"Terms!$E$17","v":"Infrastructure"},{"$f":"INDEX('Cockpit Details'!$H$25:$H$31,MATCH(F3704,'Cockpit Details'!$F$25:$F$31,0))","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3704:AC3704,$L$6:$AC$6,\">=\"&$G3704,$L$6:$AC$6,\"<\"&$G3704+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3704:AC3704,$L$6:$AC$6,\">=\"&$G3704,$L$6:$AC$6,\"<\"&$G3704+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G3704=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G3704=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C700","v":"CAPEX Infrastructure"},null,2026,null,"FCEV 700 barCAPEX Infrastructure2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"C3723","v":"Total Energy/Fuel OPEX"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},112685.65362258736,206501.65362258736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},"Total Energy/Fuel OPEX",null,2025,null,"FCEV 700 barTotal Energy/Fuel OPEX2025"]
[null,null,{"$f":"C3733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C3008","v":"FCEV 700 bar"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3735:AC3735,$L$6:$AC$6,\">=\"&$G3735,$L$6:$AC$6,\"<\"&$G3735+Input_General!$E$22),\"Error\")","v":53811.82871884646},{"$f":"IFERROR(SUMIFS(L3735:AC3735,$L$6:$AC$6,\">=\"&$G3735,$L$6:$AC$6,\"<\"&$G3735+Input_General!$F$22),\"Error\")","v":98544.952077032998},null,{"$f":"IF(L$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":11821.040000518267},{"$f":"IF(N$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":11266.272547753322},{"$f":"IF(O$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":10737.540615266949},{"$f":"IF(P$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":10233.622342777337},{"$f":"IF(Q$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":9753.3532125305792},{"$f":"IF(R$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":9295.6233581865345},{"$f":"IF(S$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8859.375},{"$f":"IF(T$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8859.375},{"$f":"IF(U$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8859.375},{"$f":"IF(V$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8859.375},{"$f":"IF(W$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8859.375},{"$f":"IF(X$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8859.375},{"$f":"IF(Y$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8859.375},{"$f":"IF(Z$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8859.375},{"$f":"IF(AA$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8859.375},{"$f":"IF(AB$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8859.375},{"$f":"IF(AC$6>=$G3735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F3735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC3011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G3735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8859.375},null,{"$f":"C3008","v":"FCEV 700 bar"},"Energy/Fuel Cost w/o tax/surcharges",null,2024,null,"FCEV 700 barEnergy/Fuel Cost w/o tax/surcharges2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3752","v":0},null,0,null,"FCEV 700 bar00"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3758:AC3758,$L$6:$AC$6,\">=\"&$G3758,$L$6:$AC$6,\"<\"&$G3758+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3758:AC3758,$L$6:$AC$6,\">=\"&$G3758,$L$6:$AC$6,\"<\"&$G3758+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IF(L$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(L$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*L3011,0)","v":0},{"$f":"IF(M$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(M$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*M3011,0)","v":0},{"$f":"IF(N$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(N$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*N3011,0)","v":0},{"$f":"IF(O$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(O$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*O3011,0)","v":0},{"$f":"IF(P$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(P$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*P3011,0)","v":0},{"$f":"IF(Q$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Q$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*Q3011,0)","v":0},{"$f":"IF(R$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(R$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*R3011,0)","v":0},{"$f":"IF(S$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(S$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*S3011,0)","v":0},{"$f":"IF(T$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(T$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*T3011,0)","v":0},{"$f":"IF(U$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(U$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*U3011,0)","v":0},{"$f":"IF(V$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(V$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*V3011,0)","v":0},{"$f":"IF(W$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(W$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*W3011,0)","v":0},{"$f":"IF(X$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(X$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*X3011,0)","v":0},{"$f":"IF(Y$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Y$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*Y3011,0)","v":0},{"$f":"IF(Z$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Z$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*Z3011,0)","v":0},{"$f":"IF(AA$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AA$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*AA3011,0)","v":0},{"$f":"IF(AB$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AB$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*AB3011,0)","v":0},{"$f":"IF(AC$6>=$G3758,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AC$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F3758,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G3758,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*AC3011,0)","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3753","v":"AdBlue"},null,{"$f":"G3758","v":2027},null,{"$f":"AE3758&AF3758&AH3758","v":"FCEV 700 barAdBlue2027"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3774","v":0},null,0,null,"FCEV 700 bar00"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3793:AC3793,$L$6:$AC$6,\">=\"&$G3793,$L$6:$AC$6,\"<\"&$G3793+Input_General!$E$22),\"Error\")","v":5118.0978750932964},{"$f":"IFERROR(SUMIFS(L3793:AC3793,$L$6:$AC$6,\">=\"&$G3793,$L$6:$AC$6,\"<\"&$G3793+Input_General!$F$22),\"Error\")","v":10236.195750186593},null,{"$f":"IF(L$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(P$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(Q$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(R$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(S$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1023.6195750186592},{"$f":"IF(T$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1023.6195750186592},{"$f":"IF(U$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1023.6195750186592},{"$f":"IF(V$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1023.6195750186592},{"$f":"IF(W$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1023.6195750186592},{"$f":"IF(X$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1023.6195750186592},{"$f":"IF(Y$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1023.6195750186592},{"$f":"IF(Z$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1023.6195750186592},{"$f":"IF(AA$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1023.6195750186592},{"$f":"IF(AB$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1023.6195750186592},{"$f":"IF(AC$6>=$G3793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F3793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I3290:$I3297,MATCH($G3793,$G3290:$G3297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F3793,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1023.6195750186592},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3785","v":"Motor Vehicle Tax"},null,2030,null,"FCEV 700 barMotor Vehicle Tax2030"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I3806+I3816+I3826","v":38303.32864147619},{"$f":"J3806+J3816+J3826","v":76606.657282952379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3795","v":"Maintenance & Insurance"},null,2023,null,"FCEV 700 barMaintenance & Insurance2023"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3812:AC3812,$L$6:$AC$6,\">=\"&$G3812,$L$6:$AC$6,\"<\"&$G3812+Input_General!$E$22),\"Error\")","v":32400},{"$f":"IFERROR(SUMIFS(L3812:AC3812,$L$6:$AC$6,\">=\"&$G3812,$L$6:$AC$6,\"<\"&$G3812+Input_General!$F$22),\"Error\")","v":64800},null,{"$f":"IF(L$6>=$G3812,L3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G3812,M3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G3812,N3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G3812,O3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G3812,P3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(Q$6>=$G3812,Q3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(R$6>=$G3812,R3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(S$6>=$G3812,S3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(T$6>=$G3812,T3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(U$6>=$G3812,U3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(V$6>=$G3812,V3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(W$6>=$G3812,W3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(X$6>=$G3812,X3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(Y$6>=$G3812,Y3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(Z$6>=$G3812,Z3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(AA$6>=$G3812,AA3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(AB$6>=$G3812,AB3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":6480},{"$f":"IF(AC$6>=$G3812,AC3011*INDEX(Input_General!$E$78:$E$84,MATCH($F3812,Input_General!$C$78:$C$84,0)),0)","v":6480},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3805","v":"Truck Maintenance Cost"},null,2029,null,"FCEV 700 barTruck Maintenance Cost2029"]
[null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L3831:AC3831,$L$6:$AC$6,\">=\"&$G3831,$L$6:$AC$6,\"<\"&$G3831+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3831:AC3831,$L$6:$AC$6,\">=\"&$G3831,$L$6:$AC$6,\"<\"&$G3831+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K3831=0,IF($G3831=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),K3831)","v":0},{"$f":"IF(L3831=0,IF($G3831=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),L3831)","v":0},{"$f":"IF(M3831=0,IF($G3831=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),M3831)","v":0},{"$f":"IF(N3831=0,IF($G3831=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),N3831)","v":0},{"$f":"IF(O3831=0,IF($G3831=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),O3831)","v":0},{"$f":"IF(P3831=0,IF($G3831=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),P3831)","v":0},{"$f":"IF(Q3831=0,IF($G3831=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),Q3831)","v":0},{"$f":"IF(R3831=0,IF($G3831=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),R3831)","v":0},{"$f":"IF(S3831=0,IF($G3831=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),S3831)","v":0},{"$f":"IF(T3831=0,IF($G3831=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),T3831)","v":0},{"$f":"IF(U3831=0,IF($G3831=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),U3831)","v":0},{"$f":"IF(V3831=0,IF($G3831=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),V3831)","v":0},{"$f":"IF(W3831=0,IF($G3831=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),W3831)","v":0},{"$f":"IF(X3831=0,IF($G3831=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),X3831)","v":0},{"$f":"IF(Y3831=0,IF($G3831=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),Y3831)","v":0},{"$f":"IF(Z3831=0,IF($G3831=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),Z3831)","v":0},{"$f":"IF(AA3831=0,IF($G3831=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),AA3831)","v":0},{"$f":"IF(AB3831=0,IF($G3831=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F3831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G3831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F3831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F3831,Input_EnergyFuel!$C$152:$C$158,0)),AB3831)","v":0},null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3825","v":"Infrastructure Maintenance Cost"},null,2028,null,"FCEV 700 barInfrastructure Maintenance Cost2028"]
[null,null,"Road Toll",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},{"$f":"C3835","v":"Road Toll"},null,0,null,"FCEV 700 barRoad Toll0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17&\" \"&C3880","v":"Well to Wheel CO2 Emissions FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C3008","v":"FCEV 700 bar"},null,null,0,null,"FCEV 700 bar0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D3880","v":1},null,{"$f":"C3008","v":"FCEV 700 bar"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L3882:AC3882,$L$6:$AC$6,\">=\"&$G3882,$L$6:$AC$6,\"<\"&$G3882+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L3882:AC3882,$L$6:$AC$6,\">=\"&$G3882,$L$6:$AC$6,\"<\"&$G3882+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D3882=0,0,IF(L3069+L3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L3069+L3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(M3069+M3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M3069+M3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(N3069+N3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N3069+N3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(O3069+O3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O3069+O3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(P3069+P3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P3069+P3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(Q3069+Q3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q3069+Q3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(R3069+R3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R3069+R3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(S3069+S3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S3069+S3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(T3069+T3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T3069+T3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(U3069+U3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U3069+U3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(V3069+V3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V3069+V3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(W3069+W3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W3069+W3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(X3069+X3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X3069+X3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(Y3069+Y3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y3069+Y3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(Z3069+Z3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z3069+Z3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(AA3069+AA3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA3069+AA3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(AB3069+AB3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB3069+AB3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D3882=0,0,IF(AC3069+AC3079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F3882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC3069+AC3079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC3011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F3882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"\"Year of original \"&C4027","v":"Year of original Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D4047","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2025,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},null,null,2025,null,"FCEV LH22025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F4057,Allocations!$R$21:$R$28,0),MATCH(C4057,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2023,null,null,null,0,{"$f":"IF(K4057>0,K4057,IF(L4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4057>0,L4057,IF(M4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4057>0,M4057,IF(N4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4057>0,N4057,IF(O4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4057>0,O4057,IF(P4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4057>0,P4057,IF(Q4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4057>0,Q4057,IF(R4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4057>0,R4057,IF(S4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4057>0,S4057,IF(T4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4057>0,T4057,IF(U4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4057>0,U4057,IF(V4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4057>0,V4057,IF(W4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4057>0,W4057,IF(X4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4057>0,X4057,IF(Y4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4057>0,Y4057,IF(Z4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4057>0,Z4057,IF(AA4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4057>0,AA4057,IF(AB4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4057>0,AB4057,IF(AC4015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2023,null,"FCEV LH22023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D4077","v":1},null,{"$f":"C4008","v":"FCEV LH2"},2026,null,null,null,0,{"$f":"IF(K4080>0,K4080,IF(L4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4080>0,L4080,IF(M4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4080>0,M4080,IF(N4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4080>0,N4080,IF(O4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4080>0,O4080,IF(P4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4080>0,P4080,IF(Q4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4080>0,Q4080,IF(R4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4080>0,R4080,IF(S4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4080>0,S4080,IF(T4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4080>0,T4080,IF(U4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4080>0,U4080,IF(V4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4080>0,V4080,IF(W4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4080>0,W4080,IF(X4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4080>0,X4080,IF(Y4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4080>0,Y4080,IF(Z4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4080>0,Z4080,IF(AA4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4080>0,AA4080,IF(AB4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4080>0,AB4080,IF(AC4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4080,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2026,null,"FCEV LH22026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D4087","v":1},null,{"$f":"C4008","v":"FCEV LH2"},2028,null,null,null,0,0,0,0,0,0,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,null,{"$f":"C4008","v":"FCEV LH2"},null,null,2028,null,"FCEV LH22028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D4097","v":1},null,{"$f":"C4008","v":"FCEV LH2"},2029,null,null,null,0,{"$f":"IF(K4103>0,K4103,IF(L4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4103>0,L4103,IF(M4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4103>0,M4103,IF(N4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4103>0,N4103,IF(O4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4103>0,O4103,IF(P4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4103>0,P4103,IF(Q4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4103>0,Q4103,IF(R4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4103>0,R4103,IF(S4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4103>0,S4103,IF(T4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4103>0,T4103,IF(U4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4103>0,U4103,IF(V4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4103>0,V4103,IF(W4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4103>0,W4103,IF(X4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4103>0,X4103,IF(Y4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4103>0,Y4103,IF(Z4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4103>0,Z4103,IF(AA4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4103>0,AA4103,IF(AB4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4103>0,AB4103,IF(AC4021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4103,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2029,null,"FCEV LH22029"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D4107","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},null,null,2030,null,"FCEV LH22030"]
[null,null,{"$f":"\"Year of original \"&C4127","v":"Year of original H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D4137","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2026,null,null,null,0,{"$f":"IF(K4140>0,K4140,IF(L4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4140>0,L4140,IF(M4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4140>0,M4140,IF(N4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4140>0,N4140,IF(O4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4140>0,O4140,IF(P4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4140>0,P4140,IF(Q4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4140>0,Q4140,IF(R4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4140>0,R4140,IF(S4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4140>0,S4140,IF(T4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4140>0,T4140,IF(U4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4140>0,U4140,IF(V4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4140>0,V4140,IF(W4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4140>0,W4140,IF(X4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4140>0,X4140,IF(Y4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4140>0,Y4140,IF(Z4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4140>0,Z4140,IF(AA4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4140>0,AA4140,IF(AB4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4140>0,AB4140,IF(AC4018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4140,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2026,null,"FCEV LH22026"]
[null,null,{"$f":"\"Year of replacement \"&C4157","v":"Year of replacement H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D4157","v":1},null,{"$f":"C4008","v":"FCEV LH2"},2025,null,null,null,0,{"$f":"IF(K4159>0,K4159,IF(L4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4159>0,L4159,IF(M4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4159>0,M4159,IF(N4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4159>0,N4159,IF(O4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4159>0,O4159,IF(P4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4159>0,P4159,IF(Q4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4159>0,Q4159,IF(R4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4159>0,R4159,IF(S4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4159>0,S4159,IF(T4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4159>0,T4159,IF(U4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4159>0,U4159,IF(V4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4159>0,V4159,IF(W4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4159>0,W4159,IF(X4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4159>0,X4159,IF(Y4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4159>0,Y4159,IF(Z4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4159>0,Z4159,IF(AA4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4159>0,AA4159,IF(AB4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4159>0,AB4159,IF(AC4017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4159,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2025,null,"FCEV LH22025"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D4177","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2028,null,null,null,0,{"$f":"IF(K4182>0,K4182,IF(L4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4182>0,L4182,IF(M4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4182>0,M4182,IF(N4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4182>0,N4182,IF(O4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4182>0,O4182,IF(P4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4182>0,P4182,IF(Q4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4182>0,Q4182,IF(R4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4182>0,R4182,IF(S4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4182>0,S4182,IF(T4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4182>0,T4182,IF(U4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4182>0,U4182,IF(V4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4182>0,V4182,IF(W4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4182>0,W4182,IF(X4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4182>0,X4182,IF(Y4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4182>0,Y4182,IF(Z4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4182>0,Z4182,IF(AA4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4182>0,AA4182,IF(AB4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4182>0,AB4182,IF(AC4020>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4182,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2028,null,"FCEV LH22028"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D4187","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},null,null,2030,null,"FCEV LH22030"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D4197","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2030,null,null,null,0,{"$f":"IF(K4204>0,K4204,IF(L4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L4204>0,L4204,IF(M4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M4204>0,M4204,IF(N4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N4204>0,N4204,IF(O4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O4204>0,O4204,IF(P4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P4204>0,P4204,IF(Q4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q4204>0,Q4204,IF(R4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R4204>0,R4204,IF(S4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S4204>0,S4204,IF(T4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T4204>0,T4204,IF(U4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U4204>0,U4204,IF(V4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V4204>0,V4204,IF(W4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W4204>0,W4204,IF(X4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X4204>0,X4204,IF(Y4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y4204>0,Y4204,IF(Z4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z4204>0,Z4204,IF(AA4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA4204>0,AA4204,IF(AB4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB4204>0,AB4204,IF(AC4044>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C4204,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2030,null,"FCEV LH22030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F4217,Allocations!$C$21:$C$28,0),MATCH(C4217,Allocations!$C$21:$P$21,0))","v":1},null,{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D4217=0,0,IF(L$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L4097=0,L4087,L4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(M$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M4097=0,M4087,M4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(N$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N4097=0,N4087,N4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(O$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O4097=0,O4087,O4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(P$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P4097=0,P4087,P4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(Q$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q4097=0,Q4087,Q4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(R$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R4097=0,R4087,R4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(S$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S4097=0,S4087,S4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(T$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T4097=0,T4087,T4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(U$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U4097=0,U4087,U4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(V$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V4097=0,V4087,V4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(W$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W4097=0,W4087,W4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(X$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X4097=0,X4087,X4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(Y$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y4097=0,Y4087,Y4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(Z$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z4097=0,Z4087,Z4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(AA$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA4097=0,AA4087,AA4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(AB$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB4097=0,AB4087,AB4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},{"$f":"IF($D4217=0,0,IF(AC$6>=$G4217,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC4097=0,AC4087,AC4097),Input_General!$E$136:$V$136,0))/1000,0))","v":0.75438052398989897},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2023,null,"FCEV LH22023"]
[null,null,{"$f":"Terms!$H$13","v":"Payload Reduction due to Large Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$H$19","v":"tonne-kilometre"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4236","v":"tonne-kilometre"},null,0,null,"FCEV LH2tonne-kilometre0"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C4008","v":"FCEV LH2"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},300724.03078651387,518927.86580454791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4248","v":"TCO"},null,2024,null,"FCEV LH2TCO2024"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$D$9","v":"Total CAPEX"},null,null,{"$f":"C4008","v":"FCEV LH2"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4274:AC4274,$L$6:$AC$6,\">=\"&$G4274,$L$6:$AC$6,\"<\"&$G4274+Input_General!$E$22),\"Error\")","v":125851.35076166841},{"$f":"IFERROR(SUMIFS(L4274:AC4274,$L$6:$AC$6,\">=\"&$G4274,$L$6:$AC$6,\"<\"&$G4274+Input_General!$F$22),\"Error\")","v":125851.35076166841},null,0,0,0,0,125851.35076166841,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},"Total CAPEX",null,2027,null,"FCEV LH2Total CAPEX2027"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C4008","v":"FCEV LH2"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4294:AC4294,$L$6:$AC$6,\">=\"&$G4294,$L$6:$AC$6,\"<\"&$G4294+Input_General!$E$22),\"Error\")","v":125851.35076166841},{"$f":"IFERROR(SUMIFS(L4294:AC4294,$L$6:$AC$6,\">=\"&$G4294,$L$6:$AC$6,\"<\"&$G4294+Input_General!$F$22),\"Error\")","v":125851.35076166841},null,0,0,0,0,125851.35076166841,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},"Total original cost of vehicle at purchase",null,2027,null,"FCEV LH2Total original cost of vehicle at purchase2027"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C4008","v":"FCEV LH2"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4296:AC4296,$L$6:$AC$6,\">=\"&$G4296,$L$6:$AC$6,\"<\"&$G4296+Input_General!$E$22),\"Error\")","v":121840.96906224864},{"$f":"IFERROR(SUMIFS(L4296:AC4296,$L$6:$AC$6,\">=\"&$G4296,$L$6:$AC$6,\"<\"&$G4296+Input_General!$F$22),\"Error\")","v":121840.96906224864},null,0,0,0,0,0,0,121840.96906224864,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},"Total original cost of vehicle at purchase",null,2029,null,"FCEV LH2Total original cost of vehicle at purchase2029"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4317:AC4317,$L$6:$AC$6,\">=\"&$G4317,$L$6:$AC$6,\"<\"&$G4307+Input_General!$E$22),\"Error\")","v":45864.990895989416},{"$f":"IFERROR(SUMIFS(L4317:AC4317,$L$6:$AC$6,\">=\"&$G4317,$L$6:$AC$6,\"<\"&$G4317+Input_General!$F$22),\"Error\")","v":45864.990895989416},{"$f":"SUMIFS(K4333:K4698,$G4333:$G4698,$G4317,$E4333:$E4698,$C4317)","v":0},0,0,0,0,0,0,0,45864.990895989416,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C309","v":"CAPEX Powertrain"},null,2030,null,"FCEV LH2CAPEX Powertrain2030"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D4333","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4336:AC4336,$L$6:$AC$6,\">=\"&$G4336,$L$6:$AC$6,\"<\"&$G4336+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4336:AC4336,$L$6:$AC$6,\">=\"&$G4336,$L$6:$AC$6,\"<\"&$G4336+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IFERROR(IF($G4336=L$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=M$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=N$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=O$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=P$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=R$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=S$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=T$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=U$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=V$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=W$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=X$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4336=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4336,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH($G4336,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*$D4336,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4332","v":"CAPEX Diesel Drivetrain"},null,2026,null,"FCEV LH2CAPEX Diesel Drivetrain2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F4353,Allocations!$C$21:$C$28,0),MATCH(C4353,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4353:AC4353,$L$6:$AC$6,\">=\"&$G4353,$L$6:$AC$6,\"<\"&$G4353+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4353:AC4353,$L$6:$AC$6,\">=\"&$G4353,$L$6:$AC$6,\"<\"&$G4333+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L4353=\"x\",\"x\",\nIF(L4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(M4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M4353=\"x\",\"x\",\nIF(M4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(N4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N4353=\"x\",\"x\",\nIF(N4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(O4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O4353=\"x\",\"x\",\nIF(O4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(P4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P4353=\"x\",\"x\",\nIF(P4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Q4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q4353=\"x\",\"x\",\nIF(Q4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(R4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R4353=\"x\",\"x\",\nIF(R4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(S4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S4353=\"x\",\"x\",\nIF(S4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(T4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T4353=\"x\",\"x\",\nIF(T4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(U4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U4353=\"x\",\"x\",\nIF(U4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(V4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V4353=\"x\",\"x\",\nIF(V4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(W4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W4353=\"x\",\"x\",\nIF(W4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(X4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X4353=\"x\",\"x\",\nIF(X4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Y4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y4353=\"x\",\"x\",\nIF(Y4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Z4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z4353=\"x\",\"x\",\nIF(Z4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AA4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA4353=\"x\",\"x\",\nIF(AA4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AB4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB4353=\"x\",\"x\",\nIF(AB4353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AC4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4353),\"x\")),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2023,null,"FCEV LH2CAPEX Replacement Unit Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D4353","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4359:AC4359,$L$6:$AC$6,\">=\"&$G4359,$L$6:$AC$6,\"<\"&$G4339+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4359:AC4359,$L$6:$AC$6,\">=\"&$G4359,$L$6:$AC$6,\"<\"&$G4339+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L4359=\"x\",\"x\",\nIF(L4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(M4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M4359=\"x\",\"x\",\nIF(M4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(N4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N4359=\"x\",\"x\",\nIF(N4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(O4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O4359=\"x\",\"x\",\nIF(O4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(P4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P4359=\"x\",\"x\",\nIF(P4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Q4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q4359=\"x\",\"x\",\nIF(Q4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(R4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R4359=\"x\",\"x\",\nIF(R4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(S4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S4359=\"x\",\"x\",\nIF(S4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(T4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T4359=\"x\",\"x\",\nIF(T4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(U4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U4359=\"x\",\"x\",\nIF(U4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(V4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V4359=\"x\",\"x\",\nIF(V4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(W4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W4359=\"x\",\"x\",\nIF(W4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(X4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X4359=\"x\",\"x\",\nIF(X4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Y4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y4359=\"x\",\"x\",\nIF(Y4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Z4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z4359=\"x\",\"x\",\nIF(Z4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AA4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA4359=\"x\",\"x\",\nIF(AA4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AB4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB4359=\"x\",\"x\",\nIF(AB4359=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4359,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AC4021>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4359,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4359),\"x\")),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2029,null,"FCEV LH2CAPEX Replacement Unit Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D4374","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4375:AC4375,$L$6:$AC$6,\">=\"&$G4375,$L$6:$AC$6,\"<\"&$G4375+Input_General!$E$22),\"Error\")","v":31551},{"$f":"IFERROR(SUMIFS(L4375:AC4375,$L$6:$AC$6,\">=\"&$G4375,$L$6:$AC$6,\"<\"&$G4375+Input_General!$F$22),\"Error\")","v":31551},null,{"$f":"IFERROR(IF($G4375=L$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=M$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":31551},{"$f":"IFERROR(IF($G4375=N$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=O$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=P$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=R$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=S$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=T$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=U$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=V$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=W$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=X$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4375=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G4375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D4375,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4373","v":"CAPEX E-Drive"},null,2024,null,"FCEV LH2CAPEX E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F4394,Allocations!$C$21:$C$28,0),MATCH($C4394,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4394:AC4394,$L$6:$AC$6,\">=\"&$G4394,$L$6:$AC$6,\"<\"&$G4394+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4394:AC4394,$L$6:$AC$6,\">=\"&$G4394,$L$6:$AC$6,\"<\"&$G4374+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L4394=\"x\",\"x\",\nIF(L4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(M4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M4394=\"x\",\"x\",\nIF(M4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(N4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N4394=\"x\",\"x\",\nIF(N4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(O4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O4394=\"x\",\"x\",\nIF(O4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(P4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P4394=\"x\",\"x\",\nIF(P4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Q4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q4394=\"x\",\"x\",\nIF(Q4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(R4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R4394=\"x\",\"x\",\nIF(R4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(S4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S4394=\"x\",\"x\",\nIF(S4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(T4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T4394=\"x\",\"x\",\nIF(T4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(U4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U4394=\"x\",\"x\",\nIF(U4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(V4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V4394=\"x\",\"x\",\nIF(V4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(W4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W4394=\"x\",\"x\",\nIF(W4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(X4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X4394=\"x\",\"x\",\nIF(X4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Y4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y4394=\"x\",\"x\",\nIF(Y4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Z4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z4394=\"x\",\"x\",\nIF(Z4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AA4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA4394=\"x\",\"x\",\nIF(AA4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AB4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB4394=\"x\",\"x\",\nIF(AB4394=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4394,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AC4015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4394,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4394),\"x\")),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4393","v":"CAPEX Replacement Unit E-Drive"},null,2023,null,"FCEV LH2CAPEX Replacement Unit E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D4394","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4401:AC4401,$L$6:$AC$6,\">=\"&$G4401,$L$6:$AC$6,\"<\"&$G4381+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4401:AC4401,$L$6:$AC$6,\">=\"&$G4401,$L$6:$AC$6,\"<\"&$G4381+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L4401=\"x\",\"x\",\nIF(L4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(M4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M4401=\"x\",\"x\",\nIF(M4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(N4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N4401=\"x\",\"x\",\nIF(N4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(O4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O4401=\"x\",\"x\",\nIF(O4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(P4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P4401=\"x\",\"x\",\nIF(P4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Q4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q4401=\"x\",\"x\",\nIF(Q4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(R4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R4401=\"x\",\"x\",\nIF(R4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(S4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S4401=\"x\",\"x\",\nIF(S4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(T4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T4401=\"x\",\"x\",\nIF(T4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(U4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U4401=\"x\",\"x\",\nIF(U4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(V4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V4401=\"x\",\"x\",\nIF(V4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(W4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W4401=\"x\",\"x\",\nIF(W4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(X4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X4401=\"x\",\"x\",\nIF(X4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Y4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y4401=\"x\",\"x\",\nIF(Y4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Z4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z4401=\"x\",\"x\",\nIF(Z4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AA4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA4401=\"x\",\"x\",\nIF(AA4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AB4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB4401=\"x\",\"x\",\nIF(AB4401=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4401,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AC4022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C4401,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D4401),\"x\")),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4393","v":"CAPEX Replacement Unit E-Drive"},null,2030,null,"FCEV LH2CAPEX Replacement Unit E-Drive2030"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D4415","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4417:AC4417,$L$6:$AC$6,\">=\"&$G4417,$L$6:$AC$6,\"<\"&$G4417+Input_General!$E$22),\"Error\")","v":45647.621351918395},{"$f":"IFERROR(SUMIFS(L4417:AC4417,$L$6:$AC$6,\">=\"&$G4417,$L$6:$AC$6,\"<\"&$G4417+Input_General!$F$22),\"Error\")","v":45647.621351918395},null,{"$f":"IFERROR(IF($G4417=L$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=M$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=N$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":45647.621351918395},{"$f":"IFERROR(IF($G4417=O$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=P$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=R$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=S$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=T$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=U$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=V$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=W$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=X$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4417=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4417,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G4417,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D4417,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4414","v":"CAPEX FC Stack"},null,2025,null,"FCEV LH2CAPEX FC Stack2025"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D4425","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4427-1+Input_General!$E$22,$K4427:$AC4427),I4417*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":36844.151519762716},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4427-1+Input_General!$F$22,$K4427:$AC4427),I4417*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":28040.681687607026},0,{"$f":"IF(K4427=0,IF(OR(K4427>0,L4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4427=0,IF(OR(L4427>0,M4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4427=0,IF(OR(M4427>0,N4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011)))","v":43886.927385487259},{"$f":"IF(N4427=0,IF(OR(N4427>0,O4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011)))","v":42126.233419056123},{"$f":"IF(O4427=0,IF(OR(O4427>0,P4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011)))","v":40365.539452624987},{"$f":"IF(P4427=0,IF(OR(P4427>0,Q4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011)))","v":38604.845486193852},{"$f":"IF(Q4427=0,IF(OR(Q4427>0,R4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011)))","v":36844.151519762716},{"$f":"IF(R4427=0,IF(OR(R4427>0,S4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011)))","v":35083.45755333158},{"$f":"IF(S4427=0,IF(OR(S4427>0,T4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011)))","v":33322.763586900444},{"$f":"IF(T4427=0,IF(OR(T4427>0,U4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011)))","v":31562.069620469305},{"$f":"IF(U4427=0,IF(OR(U4427>0,V4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011)))","v":29801.375654038166},{"$f":"IF(V4427=0,IF(OR(V4427>0,W4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011)))","v":28040.681687607026},{"$f":"IF(W4427=0,IF(OR(W4427>0,X4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011)))","v":26279.987721175887},{"$f":"IF(X4427=0,IF(OR(X4427>0,Y4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011)))","v":24519.293754744747},{"$f":"IF(Y4427=0,IF(OR(Y4427>0,Z4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011)))","v":22758.599788313608},{"$f":"IF(Z4427=0,IF(OR(Z4427>0,AA4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011)))","v":20997.905821882468},{"$f":"IF(AA4427=0,IF(OR(AA4427>0,AB4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011)))","v":19237.211855451329},{"$f":"IF(AB4427=0,IF(OR(AB4427>0,AC4417>0),MAX(0,($J4417-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4427-($J4417*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4427,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011)))","v":17476.51788902019},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4424","v":"Residual Value FC Stack"},null,2025,null,"FCEV LH2Residual Value FC Stack2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D4445","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4450-1+Input_General!$E$22,$K4450:$AC4450),I4440*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4450-1+Input_General!$F$22,$K4450:$AC4450),I4440*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4450=0,IF(OR(K4450>0,L4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4450=0,IF(OR(L4450>0,M4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4450=0,IF(OR(M4450>0,N4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4450=0,IF(OR(N4450>0,O4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4450=0,IF(OR(O4450>0,P4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4450=0,IF(OR(P4450>0,Q4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4450=0,IF(OR(Q4450>0,R4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4450=0,IF(OR(R4450>0,S4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4450=0,IF(OR(S4450>0,T4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4450=0,IF(OR(T4450>0,U4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4450=0,IF(OR(U4450>0,V4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4450=0,IF(OR(V4450>0,W4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4450=0,IF(OR(W4450>0,X4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4450=0,IF(OR(X4450>0,Y4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4450=0,IF(OR(Y4450>0,Z4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4450=0,IF(OR(Z4450>0,AA4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4450=0,IF(OR(AA4450>0,AB4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4450=0,IF(OR(AB4450>0,AC4440>0),MAX(0,($J4440-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4450-($J4440*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4450,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4444","v":"Residual Value Replacement Unit FC Stack"},null,2028,null,"FCEV LH2Residual Value Replacement Unit FC Stack2028"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$11","v":"Residual Value Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4465","v":"Residual Value Small Battery"},null,0,null,"FCEV LH2Residual Value Small Battery0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D4466","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4473-1+Input_General!$E$22,$K4473:$AC4473),I4463*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":17483.807142375132},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4473-1+Input_General!$F$22,$K4473:$AC4473),I4463*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":13306.260303046562},0,{"$f":"IF(K4473=0,IF(OR(K4473>0,L4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4473=0,IF(OR(L4473>0,M4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4473=0,IF(OR(M4473>0,N4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4473=0,IF(OR(N4473>0,O4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4473=0,IF(OR(O4473>0,P4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4473=0,IF(OR(P4473>0,Q4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4473=0,IF(OR(Q4473>0,R4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4473=0,IF(OR(R4473>0,S4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011)))","v":20825.844613837988},{"$f":"IF(S4473=0,IF(OR(S4473>0,T4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011)))","v":19990.335245972274},{"$f":"IF(T4473=0,IF(OR(T4473>0,U4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011)))","v":19154.82587810656},{"$f":"IF(U4473=0,IF(OR(U4473>0,V4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011)))","v":18319.316510240846},{"$f":"IF(V4473=0,IF(OR(V4473>0,W4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011)))","v":17483.807142375132},{"$f":"IF(W4473=0,IF(OR(W4473>0,X4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011)))","v":16648.297774509418},{"$f":"IF(X4473=0,IF(OR(X4473>0,Y4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011)))","v":15812.788406643704},{"$f":"IF(Y4473=0,IF(OR(Y4473>0,Z4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011)))","v":14977.27903877799},{"$f":"IF(Z4473=0,IF(OR(Z4473>0,AA4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011)))","v":14141.769670912276},{"$f":"IF(AA4473=0,IF(OR(AA4473>0,AB4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011)))","v":13306.260303046562},{"$f":"IF(AB4473=0,IF(OR(AB4473>0,AC4463>0),MAX(0,($J4463-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4473-($J4463*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4473,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011)))","v":12470.750935180848},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4465","v":"Residual Value Small Battery"},null,2030,null,"FCEV LH2Residual Value Small Battery2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D4486","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4487-1+Input_General!$E$22,$K4487:$AC4487),I4477*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4487-1+Input_General!$F$22,$K4487:$AC4487),I4477*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4487=0,IF(OR(K4487>0,L4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4487=0,IF(OR(L4487>0,M4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4487=0,IF(OR(M4487>0,N4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4487=0,IF(OR(N4487>0,O4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4487=0,IF(OR(O4487>0,P4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4487=0,IF(OR(P4487>0,Q4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4487=0,IF(OR(Q4487>0,R4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4487=0,IF(OR(R4487>0,S4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4487=0,IF(OR(S4487>0,T4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4487=0,IF(OR(T4487>0,U4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4487=0,IF(OR(U4487>0,V4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4487=0,IF(OR(V4487>0,W4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4487=0,IF(OR(W4487>0,X4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4487=0,IF(OR(X4487>0,Y4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4487=0,IF(OR(Y4487>0,Z4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4487=0,IF(OR(Z4487>0,AA4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4487=0,IF(OR(AA4487>0,AB4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4487=0,IF(OR(AB4487>0,AC4477>0),MAX(0,($J4477-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4487-($J4477*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4487,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4485","v":"Residual Value Replacement Unit Small Battery"},null,2024,null,"FCEV LH2Residual Value Replacement Unit Small Battery2024"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D4497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4504:AC4504,$L$6:$AC$6,\">=\"&$G4504,$L$6:$AC$6,\"<\"&$G4504+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4504:AC4504,$L$6:$AC$6,\">=\"&$G4504,$L$6:$AC$6,\"<\"&$G4504+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G4504=L$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=M$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=N$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=O$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=P$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=R$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=S$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=T$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=U$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=V$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=W$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=X$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4504=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4504,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G4504,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D4504,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4496","v":"CAPEX H2 Tank 350 bar"},null,2030,null,"FCEV LH2CAPEX H2 Tank 350 bar2030"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D4507","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4509-1+Input_General!$E$22,$K4509:$AC4509),I4499*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4509-1+Input_General!$F$22,$K4509:$AC4509),I4499*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4509=0,IF(OR(K4509>0,L4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4509=0,IF(OR(L4509>0,M4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4509=0,IF(OR(M4509>0,N4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4509=0,IF(OR(N4509>0,O4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4509=0,IF(OR(O4509>0,P4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4509=0,IF(OR(P4509>0,Q4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4509=0,IF(OR(Q4509>0,R4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4509=0,IF(OR(R4509>0,S4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4509=0,IF(OR(S4509>0,T4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4509=0,IF(OR(T4509>0,U4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4509=0,IF(OR(U4509>0,V4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4509=0,IF(OR(V4509>0,W4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4509=0,IF(OR(W4509>0,X4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4509=0,IF(OR(X4509>0,Y4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4509=0,IF(OR(Y4509>0,Z4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4509=0,IF(OR(Z4509>0,AA4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4509=0,IF(OR(AA4509>0,AB4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4509=0,IF(OR(AB4509>0,AC4499>0),MAX(0,($J4499-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4509-($J4499*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4509,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4506","v":"Residual Value H2 Tank 350 bar"},null,2025,null,"FCEV LH2Residual Value H2 Tank 350 bar2025"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F4527,Allocations!$C$21:$C$28,0),MATCH($C4527,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4527-1+Input_General!$E$22,$K4527:$AC4527),I4517*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4527-1+Input_General!$F$22,$K4527:$AC4527),I4517*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4527=0,IF(OR(K4527>0,L4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4527=0,IF(OR(L4527>0,M4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4527=0,IF(OR(M4527>0,N4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4527=0,IF(OR(N4527>0,O4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4527=0,IF(OR(O4527>0,P4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4527=0,IF(OR(P4527>0,Q4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4527=0,IF(OR(Q4527>0,R4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4527=0,IF(OR(R4527>0,S4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4527=0,IF(OR(S4527>0,T4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4527=0,IF(OR(T4527>0,U4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4527=0,IF(OR(U4527>0,V4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4527=0,IF(OR(V4527>0,W4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4527=0,IF(OR(W4527>0,X4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4527=0,IF(OR(X4527>0,Y4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4527=0,IF(OR(Y4527>0,Z4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4527=0,IF(OR(Z4527>0,AA4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4527=0,IF(OR(AA4527>0,AB4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4527=0,IF(OR(AB4527>0,AC4517>0),MAX(0,($J4517-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4527-($J4517*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4527,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4526","v":"Residual Value Replacement Unit H2 Tank 350 bar"},null,2023,null,"FCEV LH2Residual Value Replacement Unit H2 Tank 350 bar2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},null,null,0,null,"FCEV LH20"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D4548","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4550-1+Input_General!$E$22,$K4550:$AC4550),I4540*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4550-1+Input_General!$F$22,$K4550:$AC4550),I4540*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4550=0,IF(OR(K4550>0,L4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4550=0,IF(OR(L4550>0,M4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4550=0,IF(OR(M4550>0,N4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4550=0,IF(OR(N4550>0,O4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4550=0,IF(OR(O4550>0,P4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4550=0,IF(OR(P4550>0,Q4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4550=0,IF(OR(Q4550>0,R4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4550=0,IF(OR(R4550>0,S4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4550=0,IF(OR(S4550>0,T4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4550=0,IF(OR(T4550>0,U4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4550=0,IF(OR(U4550>0,V4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4550=0,IF(OR(V4550>0,W4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4550=0,IF(OR(W4550>0,X4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4550=0,IF(OR(X4550>0,Y4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4550=0,IF(OR(Y4550>0,Z4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4550=0,IF(OR(Z4550>0,AA4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4550=0,IF(OR(AA4550>0,AB4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4550=0,IF(OR(AB4550>0,AC4540>0),MAX(0,($J4540-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4550-($J4540*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4550,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4547","v":"Residual Value H2 Tank 700 bar"},null,2025,null,"FCEV LH2Residual Value H2 Tank 700 bar2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D4568","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4570-1+Input_General!$E$22,$K4570:$AC4570),I4560*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4570-1+Input_General!$F$22,$K4570:$AC4570),I4560*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4570=0,IF(OR(K4570>0,L4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4570=0,IF(OR(L4570>0,M4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4570=0,IF(OR(M4570>0,N4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4570=0,IF(OR(N4570>0,O4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4570=0,IF(OR(O4570>0,P4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4570=0,IF(OR(P4570>0,Q4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4570=0,IF(OR(Q4570>0,R4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4570=0,IF(OR(R4570>0,S4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4570=0,IF(OR(S4570>0,T4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4570=0,IF(OR(T4570>0,U4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4570=0,IF(OR(U4570>0,V4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4570=0,IF(OR(V4570>0,W4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4570=0,IF(OR(W4570>0,X4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4570=0,IF(OR(X4570>0,Y4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4570=0,IF(OR(Y4570>0,Z4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4570=0,IF(OR(Z4570>0,AA4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4570=0,IF(OR(AA4570>0,AB4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4570=0,IF(OR(AB4570>0,AC4560>0),MAX(0,($J4560-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4570-($J4560*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4570,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4567","v":"Residual Value Replacement Unit H2 Tank 700 bar"},null,2025,null,"FCEV LH2Residual Value Replacement Unit H2 Tank 700 bar2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D4568","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4573-1+Input_General!$E$22,$K4573:$AC4573),I4563*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4573-1+Input_General!$F$22,$K4573:$AC4573),I4563*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4573=0,IF(OR(K4573>0,L4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4573=0,IF(OR(L4573>0,M4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4573=0,IF(OR(M4573>0,N4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4573=0,IF(OR(N4573>0,O4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4573=0,IF(OR(O4573>0,P4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4573=0,IF(OR(P4573>0,Q4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4573=0,IF(OR(Q4573>0,R4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4573=0,IF(OR(R4573>0,S4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4573=0,IF(OR(S4573>0,T4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4573=0,IF(OR(T4573>0,U4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4573=0,IF(OR(U4573>0,V4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4573=0,IF(OR(V4573>0,W4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4573=0,IF(OR(W4573>0,X4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4573=0,IF(OR(X4573>0,Y4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4573=0,IF(OR(Y4573>0,Z4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4573=0,IF(OR(Z4573>0,AA4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4573=0,IF(OR(AA4573>0,AB4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4573=0,IF(OR(AB4573>0,AC4563>0),MAX(0,($J4563-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4573-($J4563*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4573,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4567","v":"Residual Value Replacement Unit H2 Tank 700 bar"},null,2028,null,"FCEV LH2Residual Value Replacement Unit H2 Tank 700 bar2028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D4589","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4592-1+Input_General!$E$22,$K4592:$AC4592),I4582*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":6269.1198884041223},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4592-1+Input_General!$F$22,$K4592:$AC4592),I4582*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":4559.3599188393609},0,{"$f":"IF(K4592=0,IF(OR(K4592>0,L4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4592=0,IF(OR(L4592>0,M4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4592=0,IF(OR(M4592>0,N4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4592=0,IF(OR(N4592>0,O4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011)))","v":7636.9278640559314},{"$f":"IF(O4592=0,IF(OR(O4592>0,P4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011)))","v":7294.9758701429791},{"$f":"IF(P4592=0,IF(OR(P4592>0,Q4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011)))","v":6953.0238762300269},{"$f":"IF(Q4592=0,IF(OR(Q4592>0,R4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011)))","v":6611.0718823170746},{"$f":"IF(R4592=0,IF(OR(R4592>0,S4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011)))","v":6269.1198884041223},{"$f":"IF(S4592=0,IF(OR(S4592>0,T4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011)))","v":5927.16789449117},{"$f":"IF(T4592=0,IF(OR(T4592>0,U4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011)))","v":5585.2159005782178},{"$f":"IF(U4592=0,IF(OR(U4592>0,V4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011)))","v":5243.2639066652655},{"$f":"IF(V4592=0,IF(OR(V4592>0,W4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011)))","v":4901.3119127523132},{"$f":"IF(W4592=0,IF(OR(W4592>0,X4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011)))","v":4559.3599188393609},{"$f":"IF(X4592=0,IF(OR(X4592>0,Y4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011)))","v":4217.4079249264087},{"$f":"IF(Y4592=0,IF(OR(Y4592>0,Z4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011)))","v":3875.4559310134564},{"$f":"IF(Z4592=0,IF(OR(Z4592>0,AA4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011)))","v":3533.5039371005041},{"$f":"IF(AA4592=0,IF(OR(AA4592>0,AB4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011)))","v":3191.5519431875518},{"$f":"IF(AB4592=0,IF(OR(AB4592>0,AC4582>0),MAX(0,($J4582-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4592-($J4582*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4592,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011)))","v":2849.5999492745996},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4588","v":"Residual Value H2 Tank LH2"},null,2026,null,"FCEV LH2Residual Value H2 Tank LH22026"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D4599","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4604:AC4604,$L$6:$AC$6,\">=\"&$G4604,$L$6:$AC$6,\"<\"&$G4584+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4604:AC4604,$L$6:$AC$6,\">=\"&$G4604,$L$6:$AC$6,\"<\"&$G4584+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L4604=\"x\",\"x\",IF(L4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(M4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M4604=\"x\",\"x\",IF(M4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(N4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N4604=\"x\",\"x\",IF(N4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(O4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O4604=\"x\",\"x\",IF(O4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(P4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P4604=\"x\",\"x\",IF(P4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(Q4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q4604=\"x\",\"x\",IF(Q4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(R4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R4604=\"x\",\"x\",IF(R4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(S4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S4604=\"x\",\"x\",IF(S4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(T4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T4604=\"x\",\"x\",IF(T4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(U4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U4604=\"x\",\"x\",IF(U4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(V4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V4604=\"x\",\"x\",IF(V4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(W4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W4604=\"x\",\"x\",IF(W4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(X4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X4604=\"x\",\"x\",IF(X4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(Y4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y4604=\"x\",\"x\",IF(Y4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(Z4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z4604=\"x\",\"x\",IF(Z4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(AA4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA4604=\"x\",\"x\",IF(AA4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(AB4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB4604=\"x\",\"x\",IF(AB4604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4604*IF(AC4020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2028,null,"FCEV LH2CAPEX Replacement Unit H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D4609","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4614-1+Input_General!$E$22,$K4614:$AC4614),I4604*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4614-1+Input_General!$F$22,$K4614:$AC4614),I4604*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4614=0,IF(OR(K4614>0,L4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4614=0,IF(OR(L4614>0,M4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4614=0,IF(OR(M4614>0,N4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4614=0,IF(OR(N4614>0,O4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4614=0,IF(OR(O4614>0,P4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4614=0,IF(OR(P4614>0,Q4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4614=0,IF(OR(Q4614>0,R4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4614=0,IF(OR(R4614>0,S4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4614=0,IF(OR(S4614>0,T4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4614=0,IF(OR(T4614>0,U4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4614=0,IF(OR(U4614>0,V4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4614=0,IF(OR(V4614>0,W4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4614=0,IF(OR(W4614>0,X4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4614=0,IF(OR(X4614>0,Y4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4614=0,IF(OR(Y4614>0,Z4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4614=0,IF(OR(Z4614>0,AA4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4614=0,IF(OR(AA4614>0,AB4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4614=0,IF(OR(AB4614>0,AC4604>0),MAX(0,($J4604-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4614-($J4604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4608","v":"Residual Value Replacement Unit H2 Tank LH2"},null,2028,null,"FCEV LH2Residual Value Replacement Unit H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D4620","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4627:AC4627,$L$6:$AC$6,\">=\"&$G4627,$L$6:$AC$6,\"<\"&$G4627+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4627:AC4627,$L$6:$AC$6,\">=\"&$G4627,$L$6:$AC$6,\"<\"&$G4627+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G4627=L$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*L4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=M$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*M4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=N$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*N4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=O$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*O4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=P$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*P4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=Q$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*Q4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=R$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*R4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=S$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*S4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=T$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*T4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=U$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*U4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=V$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*V4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=W$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*W4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=X$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*X4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=Y$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*Y4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=Z$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*Z4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=AA$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*AA4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=AB$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*AB4214*$D4627,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4627=AC$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G4627,Input_General!$B$166:$V$166,0))*AC4214*$D4627,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4619","v":"CAPEX Large Battery"},null,2030,null,"FCEV LH2CAPEX Large Battery2030"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D4630","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4636-1+Input_General!$E$22,$K4636:$AC4636),I4626*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4636-1+Input_General!$F$22,$K4636:$AC4636),I4626*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4636=0,IF(OR(K4636>0,L4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4636=0,IF(OR(L4636>0,M4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4636=0,IF(OR(M4636>0,N4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4636=0,IF(OR(N4636>0,O4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4636=0,IF(OR(O4636>0,P4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4636=0,IF(OR(P4636>0,Q4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4636=0,IF(OR(Q4636>0,R4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4636=0,IF(OR(R4636>0,S4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4636=0,IF(OR(S4636>0,T4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4636=0,IF(OR(T4636>0,U4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4636=0,IF(OR(U4636>0,V4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4636=0,IF(OR(V4636>0,W4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4636=0,IF(OR(W4636>0,X4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4636=0,IF(OR(X4636>0,Y4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4636=0,IF(OR(Y4636>0,Z4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4636=0,IF(OR(Z4636>0,AA4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4636=0,IF(OR(AA4636>0,AB4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4636=0,IF(OR(AB4636>0,AC4626>0),MAX(0,($J4626-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4636-($J4626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4629","v":"Residual Value Large Battery"},null,2029,null,"FCEV LH2Residual Value Large Battery2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F4650,Allocations!$C$21:$C$28,0),MATCH($C4650,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4650-1+Input_General!$E$22,$K4650:$AC4650),I4640*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4650-1+Input_General!$F$22,$K4650:$AC4650),I4640*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4650=0,IF(OR(K4650>0,L4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4650=0,IF(OR(L4650>0,M4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4650=0,IF(OR(M4650>0,N4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4650=0,IF(OR(N4650>0,O4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4650=0,IF(OR(O4650>0,P4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4650=0,IF(OR(P4650>0,Q4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4650=0,IF(OR(Q4650>0,R4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4650=0,IF(OR(R4650>0,S4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4650=0,IF(OR(S4650>0,T4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4650=0,IF(OR(T4650>0,U4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4650=0,IF(OR(U4650>0,V4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4650=0,IF(OR(V4650>0,W4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4650=0,IF(OR(W4650>0,X4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4650=0,IF(OR(X4650>0,Y4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4650=0,IF(OR(Y4650>0,Z4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4650=0,IF(OR(Z4650>0,AA4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4650=0,IF(OR(AA4650>0,AB4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4650=0,IF(OR(AB4650>0,AC4640>0),MAX(0,($J4640-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4650-($J4640*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4650,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4649","v":"Residual Value Replacement Unit Large Battery"},null,2023,null,"FCEV LH2Residual Value Replacement Unit Large Battery2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D4661","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L4662:AC4662,$L$6:$AC$6,\">=\"&$G4662,$L$6:$AC$6,\"<\"&$G4662+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4662:AC4662,$L$6:$AC$6,\">=\"&$G4662,$L$6:$AC$6,\"<\"&$G4662+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G4662=L$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=M$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=N$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=O$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=P$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=R$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=S$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=T$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=U$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=V$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=W$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=X$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4662=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F4662,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH($G4662,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D4662,0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4660","v":"CAPEX Catenary Equipment"},null,2024,null,"FCEV LH2CAPEX Catenary Equipment2024"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D4671","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4678-1+Input_General!$E$22,$K4678:$AC4678),I4668*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4678-1+Input_General!$F$22,$K4678:$AC4678),I4668*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4678=0,IF(OR(K4678>0,L4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4678=0,IF(OR(L4678>0,M4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4678=0,IF(OR(M4678>0,N4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4678=0,IF(OR(N4678>0,O4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4678=0,IF(OR(O4678>0,P4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4678=0,IF(OR(P4678>0,Q4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4678=0,IF(OR(Q4678>0,R4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4678=0,IF(OR(R4678>0,S4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4678=0,IF(OR(S4678>0,T4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4678=0,IF(OR(T4678>0,U4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4678=0,IF(OR(U4678>0,V4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4678=0,IF(OR(V4678>0,W4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4678=0,IF(OR(W4678>0,X4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4678=0,IF(OR(X4678>0,Y4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4678=0,IF(OR(Y4678>0,Z4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4678=0,IF(OR(Z4678>0,AA4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4678=0,IF(OR(AA4678>0,AB4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4678=0,IF(OR(AB4678>0,AC4668>0),MAX(0,($J4668-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4678-($J4668*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4678,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4670","v":"Residual Value Catenary Equipment"},null,2030,null,"FCEV LH2Residual Value Catenary Equipment2030"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D4691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C4008","v":"FCEV LH2"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4695-1+Input_General!$E$22,$K4695:$AC4695),I4685*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G4695-1+Input_General!$F$22,$K4695:$AC4695),I4685*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K4695=0,IF(OR(K4695>0,L4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011))),0),MAX(0.01,K4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L4011)))","v":0},{"$f":"IF(L4695=0,IF(OR(L4695>0,M4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011))),0),MAX(0.01,L4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M4011)))","v":0},{"$f":"IF(M4695=0,IF(OR(M4695>0,N4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011))),0),MAX(0.01,M4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N4011)))","v":0},{"$f":"IF(N4695=0,IF(OR(N4695>0,O4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011))),0),MAX(0.01,N4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O4011)))","v":0},{"$f":"IF(O4695=0,IF(OR(O4695>0,P4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011))),0),MAX(0.01,O4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P4011)))","v":0},{"$f":"IF(P4695=0,IF(OR(P4695>0,Q4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011))),0),MAX(0.01,P4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q4011)))","v":0},{"$f":"IF(Q4695=0,IF(OR(Q4695>0,R4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011))),0),MAX(0.01,Q4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R4011)))","v":0},{"$f":"IF(R4695=0,IF(OR(R4695>0,S4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011))),0),MAX(0.01,R4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S4011)))","v":0},{"$f":"IF(S4695=0,IF(OR(S4695>0,T4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011))),0),MAX(0.01,S4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T4011)))","v":0},{"$f":"IF(T4695=0,IF(OR(T4695>0,U4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011))),0),MAX(0.01,T4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U4011)))","v":0},{"$f":"IF(U4695=0,IF(OR(U4695>0,V4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011))),0),MAX(0.01,U4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V4011)))","v":0},{"$f":"IF(V4695=0,IF(OR(V4695>0,W4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011))),0),MAX(0.01,V4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W4011)))","v":0},{"$f":"IF(W4695=0,IF(OR(W4695>0,X4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011))),0),MAX(0.01,W4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X4011)))","v":0},{"$f":"IF(X4695=0,IF(OR(X4695>0,Y4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011))),0),MAX(0.01,X4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y4011)))","v":0},{"$f":"IF(Y4695=0,IF(OR(Y4695>0,Z4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011))),0),MAX(0.01,Y4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z4011)))","v":0},{"$f":"IF(Z4695=0,IF(OR(Z4695>0,AA4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011))),0),MAX(0.01,Z4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA4011)))","v":0},{"$f":"IF(AA4695=0,IF(OR(AA4695>0,AB4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011))),0),MAX(0.01,AA4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB4011)))","v":0},{"$f":"IF(AB4695=0,IF(OR(AB4695>0,AC4685>0),MAX(0,($J4685-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011))),0),MAX(0.01,AB4695-($J4685*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C4695,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC4011)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2027,null,"FCEV LH2Residual Value Replacement Unit Catenary Equipment2027"]
[null,null,{"$f":"Terms!$E$17","v":"Infrastructure"},{"$f":"INDEX('Cockpit Details'!$H$25:$H$31,MATCH(F4704,'Cockpit Details'!$F$25:$F$31,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4704:AC4704,$L$6:$AC$6,\">=\"&$G4704,$L$6:$AC$6,\"<\"&$G4704+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4704:AC4704,$L$6:$AC$6,\">=\"&$G4704,$L$6:$AC$6,\"<\"&$G4704+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G4704=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G4704=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C700","v":"CAPEX Infrastructure"},null,2026,null,"FCEV LH2CAPEX Infrastructure2026"]
[null,null,{"$f":"C4713","v":"Total Opex"},null,null,{"$f":"C4008","v":"FCEV LH2"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},193646.7117879891,379314.49463480944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},"Total Opex",null,2027,null,"FCEV LH2Total Opex2027"]
[null,null,{"$f":"C4723","v":"Total Energy/Fuel OPEX"},null,null,{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},115403.41367288353,209219.41367288353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},"Total Energy/Fuel OPEX",null,2025,null,"FCEV LH2Total Energy/Fuel OPEX2025"]
[null,null,{"$f":"C4733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4741:AC4741,$L$6:$AC$6,\">=\"&$G4741,$L$6:$AC$6,\"<\"&$G4741+Input_General!$E$22),\"Error\")","v":42660},{"$f":"IFERROR(SUMIFS(L4741:AC4741,$L$6:$AC$6,\">=\"&$G4741,$L$6:$AC$6,\"<\"&$G4741+Input_General!$F$22),\"Error\")","v":85320},null,{"$f":"IF(L$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(N$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(O$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(P$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(Q$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(R$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(S$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(T$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(U$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(V$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(W$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(X$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(Y$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(Z$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(AA$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(AB$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},{"$f":"IF(AC$6>=$G4741,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F4741,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC4011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G4741,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":8532},null,{"$f":"C4008","v":"FCEV LH2"},"Energy/Fuel Cost w/o tax/surcharges",null,2030,null,"FCEV LH2Energy/Fuel Cost w/o tax/surcharges2030"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4748:AC4748,$L$6:$AC$6,\">=\"&$G4748,$L$6:$AC$6,\"<\"&$G4748+Input_General!$E$22),\"Error\")","v":54582.929345916207},{"$f":"IFERROR(SUMIFS(L4748:AC4748,$L$6:$AC$6,\">=\"&$G4748,$L$6:$AC$6,\"<\"&$G4748+Input_General!$F$22),\"Error\")","v":103695.92934591623},null,{"$f":"L4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(L$6,Input_EnergyFuel!$B$34:$V$34,0))","v":0},{"$f":"M4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(M$6,Input_EnergyFuel!$B$34:$V$34,0))","v":0},{"$f":"N4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(N$6,Input_EnergyFuel!$B$34:$V$34,0))","v":0},{"$f":"O4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(O$6,Input_EnergyFuel!$B$34:$V$34,0))","v":0},{"$f":"P4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(P$6,Input_EnergyFuel!$B$34:$V$34,0))","v":12629.383743723598},{"$f":"Q4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(Q$6,Input_EnergyFuel!$B$34:$V$34,0))","v":11621.09252238238},{"$f":"R4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(R$6,Input_EnergyFuel!$B$34:$V$34,0))","v":10687.253079810233},{"$f":"S4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(S$6,Input_EnergyFuel!$B$34:$V$34,0))","v":9822.5999999999985},{"$f":"T4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(T$6,Input_EnergyFuel!$B$34:$V$34,0))","v":9822.5999999999985},{"$f":"U4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(U$6,Input_EnergyFuel!$B$34:$V$34,0))","v":9822.5999999999985},{"$f":"V4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(V$6,Input_EnergyFuel!$B$34:$V$34,0))","v":9822.5999999999985},{"$f":"W4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(W$6,Input_EnergyFuel!$B$34:$V$34,0))","v":9822.5999999999985},{"$f":"X4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(X$6,Input_EnergyFuel!$B$34:$V$34,0))","v":9822.5999999999985},{"$f":"Y4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(Y$6,Input_EnergyFuel!$B$34:$V$34,0))","v":9822.5999999999985},{"$f":"Z4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(Z$6,Input_EnergyFuel!$B$34:$V$34,0))","v":9822.5999999999985},{"$f":"AA4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(AA$6,Input_EnergyFuel!$B$34:$V$34,0))","v":9822.5999999999985},{"$f":"AB4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(AB$6,Input_EnergyFuel!$B$34:$V$34,0))","v":9822.5999999999985},{"$f":"AC4738*INDEX('Cockpit Details'!$H$42:$H$48,MATCH($F4748,'Cockpit Details'!$F$42:$F$48,0))*INDEX(Input_EnergyFuel!$B$34:$V$42,MATCH($F4748,Input_EnergyFuel!$C$34:$C$42,0),MATCH(AC$6,Input_EnergyFuel!$B$34:$V$34,0))","v":9822.5999999999985},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4743","v":"Energy/Fuel tax&surcharges"},null,2027,null,"FCEV LH2Energy/Fuel tax&surcharges2027"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4760:AC4760,$L$6:$AC$6,\">=\"&$G4760,$L$6:$AC$6,\"<\"&$G4760+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4760:AC4760,$L$6:$AC$6,\">=\"&$G4760,$L$6:$AC$6,\"<\"&$G4760+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IF(L$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(L$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*L4011,0)","v":0},{"$f":"IF(M$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(M$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*M4011,0)","v":0},{"$f":"IF(N$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(N$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*N4011,0)","v":0},{"$f":"IF(O$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(O$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*O4011,0)","v":0},{"$f":"IF(P$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(P$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*P4011,0)","v":0},{"$f":"IF(Q$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Q$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*Q4011,0)","v":0},{"$f":"IF(R$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(R$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*R4011,0)","v":0},{"$f":"IF(S$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(S$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*S4011,0)","v":0},{"$f":"IF(T$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(T$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*T4011,0)","v":0},{"$f":"IF(U$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(U$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*U4011,0)","v":0},{"$f":"IF(V$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(V$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*V4011,0)","v":0},{"$f":"IF(W$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(W$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*W4011,0)","v":0},{"$f":"IF(X$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(X$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*X4011,0)","v":0},{"$f":"IF(Y$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Y$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*Y4011,0)","v":0},{"$f":"IF(Z$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Z$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*Z4011,0)","v":0},{"$f":"IF(AA$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AA$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*AA4011,0)","v":0},{"$f":"IF(AB$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AB$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*AB4011,0)","v":0},{"$f":"IF(AC$6>=$G4760,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AC$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F4760,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G4760,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*AC4011,0)","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4753","v":"AdBlue"},null,2029,null,"FCEV LH2AdBlue2029"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4783:AC4783,$L$6:$AC$6,\">=\"&$G4783,$L$6:$AC$6,\"<\"&$G4783+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4783:AC4783,$L$6:$AC$6,\">=\"&$G4783,$L$6:$AC$6,\"<\"&$G4783+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*L4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*M4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*N4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*O4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*P4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*Q4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*R4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*S4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*T4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*U4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*V4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*W4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*X4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*Y4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*Z4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*AA4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*AB4297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F4783,Input_General!$C$24:$C$32,0))*AC4297","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4775","v":"Registration Fee"},null,2030,null,"FCEV LH2Registration Fee2030"]
[null,null,"Maintenance & Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4795","v":"Maintenance & Insurance"},null,0,null,"FCEV LH2Maintenance & Insurance0"]
[null,null,"Truck Maintenance Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4805","v":"Truck Maintenance Cost"},null,0,null,"FCEV LH2Truck Maintenance Cost0"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4818:AC4818,$L$6:$AC$6,\">=\"&$G4818,$L$6:$AC$6,\"<\"&$G4818+Input_General!$E$22),\"Error\")","v":5347.223780924769},{"$f":"IFERROR(SUMIFS(L4818:AC4818,$L$6:$AC$6,\">=\"&$G4818,$L$6:$AC$6,\"<\"&$G4818+Input_General!$F$22),\"Error\")","v":10694.447561849538},null,{"$f":"IF(L$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},{"$f":"IF(O$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},{"$f":"IF(P$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},{"$f":"IF(Q$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},{"$f":"IF(R$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},{"$f":"IF(S$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},{"$f":"IF(T$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},{"$f":"IF(U$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},{"$f":"IF(V$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},{"$f":"IF(W$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},{"$f":"IF(X$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},{"$f":"IF(Y$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},{"$f":"IF(Z$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},{"$f":"IF(AA$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},{"$f":"IF(AB$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},{"$f":"IF(AC$6>=$G4818,INDEX($I4290:$I4297,MATCH($G4818,$G4290:$G4297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F4818,Input_General!$C$104:$C$110,0)),0)","v":1069.4447561849538},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4815","v":"Insurance Cost"},null,2025,null,"FCEV LH2Insurance Cost2025"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4831:AC4831,$L$6:$AC$6,\">=\"&$G4831,$L$6:$AC$6,\"<\"&$G4831+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4831:AC4831,$L$6:$AC$6,\">=\"&$G4831,$L$6:$AC$6,\"<\"&$G4831+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K4831=0,IF($G4831=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),K4831)","v":0},{"$f":"IF(L4831=0,IF($G4831=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),L4831)","v":0},{"$f":"IF(M4831=0,IF($G4831=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),M4831)","v":0},{"$f":"IF(N4831=0,IF($G4831=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),N4831)","v":0},{"$f":"IF(O4831=0,IF($G4831=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),O4831)","v":0},{"$f":"IF(P4831=0,IF($G4831=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),P4831)","v":0},{"$f":"IF(Q4831=0,IF($G4831=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),Q4831)","v":0},{"$f":"IF(R4831=0,IF($G4831=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),R4831)","v":0},{"$f":"IF(S4831=0,IF($G4831=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),S4831)","v":0},{"$f":"IF(T4831=0,IF($G4831=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),T4831)","v":0},{"$f":"IF(U4831=0,IF($G4831=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),U4831)","v":0},{"$f":"IF(V4831=0,IF($G4831=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),V4831)","v":0},{"$f":"IF(W4831=0,IF($G4831=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),W4831)","v":0},{"$f":"IF(X4831=0,IF($G4831=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),X4831)","v":0},{"$f":"IF(Y4831=0,IF($G4831=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),Y4831)","v":0},{"$f":"IF(Z4831=0,IF($G4831=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),Z4831)","v":0},{"$f":"IF(AA4831=0,IF($G4831=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),AA4831)","v":0},{"$f":"IF(AB4831=0,IF($G4831=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F4831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G4831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F4831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F4831,Input_EnergyFuel!$C$152:$C$158,0)),AB4831)","v":0},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4825","v":"Infrastructure Maintenance Cost"},null,2028,null,"FCEV LH2Infrastructure Maintenance Cost2028"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L4841:AC4841,$L$6:$AC$6,\">=\"&$G4841,$L$6:$AC$6,\"<\"&$G4841+Input_General!$E$22),\"Error\")","v":51000},{"$f":"IFERROR(SUMIFS(L4841:AC4841,$L$6:$AC$6,\">=\"&$G4841,$L$6:$AC$6,\"<\"&$G4841+Input_General!$F$22),\"Error\")","v":102000},null,{"$f":"IF(L$6>=$G4841,L4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G4841,M4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G4841,N4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G4841,O4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G4841,P4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(Q$6>=$G4841,Q4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(R$6>=$G4841,R4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(S$6>=$G4841,S4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(T$6>=$G4841,T4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(U$6>=$G4841,U4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(V$6>=$G4841,V4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(W$6>=$G4841,W4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(X$6>=$G4841,X4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Y$6>=$G4841,Y4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Z$6>=$G4841,Z4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AA$6>=$G4841,AA4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AB$6>=$G4841,AB4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AC$6>=$G4841,AC4011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F4841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4835","v":"Road Toll"},null,2028,null,"FCEV LH2Road Toll2028"]
[null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},2026,{"$f":"Terms!$I$13","v":"[gCO2]"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C4008","v":"FCEV LH2"},{"$f":"C4849","v":"Well to Wheel CO2 Emissions"},null,2026,null,"FCEV LH2Well to Wheel CO2 Emissions2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F4860,Allocations!$R$21:$R$28,0),MATCH(C4860,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L4860:AC4860,$L$6:$AC$6,\">=\"&$G4860,$L$6:$AC$6,\"<\"&$G4860+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4860:AC4860,$L$6:$AC$6,\">=\"&$G4860,$L$6:$AC$6,\"<\"&$G4860+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D4860=0,0,IF(L4027+L4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L4027+L4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(M4027+M4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M4027+M4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(N4027+N4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N4027+N4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(O4027+O4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O4027+O4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(P4027+P4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P4027+P4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(Q4027+Q4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q4027+Q4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(R4027+R4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R4027+R4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(S4027+S4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S4027+S4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(T4027+T4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T4027+T4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(U4027+U4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U4027+U4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(V4027+V4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V4027+V4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(W4027+W4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W4027+W4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(X4027+X4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X4027+X4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(Y4027+Y4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y4027+Y4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(Z4027+Z4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z4027+Z4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(AA4027+AA4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA4027+AA4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(AB4027+AB4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB4027+AB4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4860=0,0,IF(AC4027+AC4037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC4027+AC4037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2023,null,"FCEV LH22023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D4870","v":0},null,{"$f":"C4008","v":"FCEV LH2"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L4875:AC4875,$L$6:$AC$6,\">=\"&$G4875,$L$6:$AC$6,\"<\"&$G4875+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L4875:AC4875,$L$6:$AC$6,\">=\"&$G4875,$L$6:$AC$6,\"<\"&$G4875+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D4875=0,0,IF(L4052+L4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L4052+L4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(M4052+M4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M4052+M4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(N4052+N4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N4052+N4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(O4052+O4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O4052+O4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(P4052+P4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P4052+P4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(Q4052+Q4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q4052+Q4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(R4052+R4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R4052+R4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(S4052+S4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S4052+S4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(T4052+T4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T4052+T4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(U4052+U4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U4052+U4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(V4052+V4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V4052+V4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(W4052+W4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W4052+W4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(X4052+X4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X4052+X4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(Y4052+Y4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y4052+Y4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(Z4052+Z4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z4052+Z4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(AA4052+AA4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA4052+AA4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(AB4052+AB4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB4052+AB4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D4875=0,0,IF(AC4052+AC4062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F4875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC4052+AC4062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC4011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F4875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C4008","v":"FCEV LH2"},null,null,2028,null,"FCEV LH22028"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},null,null,{"$f":"G5009","v":0},null,{"$f":"AE5009&AF5009&AH5009","v":"BEV0"}]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D5027","v":0},null,{"$f":"C5008","v":"BEV"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2024,null,"BEV2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D5037","v":0},null,{"$f":"C5008","v":"BEV"},2030,null,null,null,0,{"$f":"IF(K5044>0,K5044,IF(L5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L5044>0,L5044,IF(M5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M5044>0,M5044,IF(N5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N5044>0,N5044,IF(O5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O5044>0,O5044,IF(P5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P5044>0,P5044,IF(Q5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q5044>0,Q5044,IF(R5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R5044>0,R5044,IF(S5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S5044>0,S5044,IF(T5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T5044>0,T5044,IF(U5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U5044>0,U5044,IF(V5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V5044>0,V5044,IF(W5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W5044>0,W5044,IF(X5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X5044>0,X5044,IF(Y5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y5044>0,Y5044,IF(Z5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z5044>0,Z5044,IF(AA5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA5044>0,AA5044,IF(AB5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB5044>0,AB5044,IF(AC5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2030,null,"BEV2030"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D5047","v":1},null,{"$f":"C5008","v":"BEV"},2027,null,null,null,0,0,0,0,0,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,null,{"$f":"C5008","v":"BEV"},null,null,2027,null,"BEV2027"]
[null,null,{"$f":"\"Year of original \"&C5067","v":"Year of original FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},null,null,0,null,"BEV0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D5067","v":0},null,{"$f":"C5008","v":"BEV"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2030,null,"BEV2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D5087","v":0},null,{"$f":"C5008","v":"BEV"},2028,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2028,null,"BEV2028"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F5097,Allocations!$C$21:$C$28,0),MATCH(C5097,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C5008","v":"BEV"},2023,null,null,null,0,{"$f":"IF(K5097>0,K5097,IF(L5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L5097>0,L5097,IF(M5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M5097>0,M5097,IF(N5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N5097>0,N5097,IF(O5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O5097>0,O5097,IF(P5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P5097>0,P5097,IF(Q5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q5097>0,Q5097,IF(R5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R5097>0,R5097,IF(S5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S5097>0,S5097,IF(T5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T5097>0,T5097,IF(U5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U5097>0,U5097,IF(V5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V5097>0,V5097,IF(W5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W5097>0,W5097,IF(X5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X5097>0,X5097,IF(Y5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y5097>0,Y5097,IF(Z5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z5097>0,Z5097,IF(AA5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA5097>0,AA5097,IF(AB5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB5097>0,AB5097,IF(AC5015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5097,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2023,null,"BEV2023"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D5107","v":0},null,{"$f":"C5008","v":"BEV"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2030,null,"BEV2030"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D5127","v":0},null,{"$f":"C5008","v":"BEV"},2024,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2024,null,"BEV2024"]
[null,null,{"$f":"\"Year of replacement \"&C5137","v":"Year of replacement H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},null,null,0,null,"BEV0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D5147","v":0},null,{"$f":"C5008","v":"BEV"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},null,null,2027,null,"BEV2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5167","v":1},null,{"$f":"C5008","v":"BEV"},2027,null,null,null,0,0,0,0,0,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,null,{"$f":"C5008","v":"BEV"},null,null,2027,null,"BEV2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5167","v":1},null,{"$f":"C5008","v":"BEV"},2030,null,null,null,0,0,0,0,0,0,0,0,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,null,{"$f":"C5008","v":"BEV"},null,null,2030,null,"BEV2030"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5177","v":1},null,{"$f":"C5008","v":"BEV"},2030,null,null,null,0,{"$f":"IF(K5184>0,K5184,IF(L5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L5184>0,L5184,IF(M5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M5184>0,M5184,IF(N5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N5184>0,N5184,IF(O5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O5184>0,O5184,IF(P5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P5184>0,P5184,IF(Q5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q5184>0,Q5184,IF(R5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R5184>0,R5184,IF(S5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S5184>0,S5184,IF(T5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T5184>0,T5184,IF(U5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U5184>0,U5184,IF(V5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V5184>0,V5184,IF(W5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W5184>0,W5184,IF(X5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X5184>0,X5184,IF(Y5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y5184>0,Y5184,IF(Z5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z5184>0,Z5184,IF(AA5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA5184>0,AA5184,IF(AB5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB5184>0,AB5184,IF(AC5022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5184,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2030,null,"BEV2030"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D5197","v":0},null,{"$f":"C5008","v":"BEV"},2026,null,null,null,0,{"$f":"IF(K5200>0,K5200,IF(L5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L5200>0,L5200,IF(M5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M5200>0,M5200,IF(N5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N5200>0,N5200,IF(O5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O5200>0,O5200,IF(P5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P5200>0,P5200,IF(Q5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q5200>0,Q5200,IF(R5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R5200>0,R5200,IF(S5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S5200>0,S5200,IF(T5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T5200>0,T5200,IF(U5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U5200>0,U5200,IF(V5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V5200>0,V5200,IF(W5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W5200>0,W5200,IF(X5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X5200>0,X5200,IF(Y5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y5200>0,Y5200,IF(Z5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z5200>0,Z5200,IF(AA5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA5200>0,AA5200,IF(AB5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB5200>0,AB5200,IF(AC5040>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C5200,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2026,null,"BEV2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D5217","v":0},null,{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D5219=0,0,IF(L$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L5099=0,L5089,L5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(M$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M5099=0,M5089,M5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(N$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N5099=0,N5089,N5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(O$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O5099=0,O5089,O5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(P$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P5099=0,P5089,P5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(Q$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q5099=0,Q5089,Q5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(R$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R5099=0,R5089,R5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(S$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S5099=0,S5089,S5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(T$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T5099=0,T5089,T5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(U$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U5099=0,U5089,U5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(V$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V5099=0,V5089,V5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(W$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W5099=0,W5089,W5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(X$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X5099=0,X5089,X5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(Y$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y5099=0,Y5089,Y5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(Z$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z5099=0,Z5089,Z5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(AA$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA5099=0,AA5089,AA5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(AB$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB5099=0,AB5089,AB5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5219=0,0,IF(AC$6>=$G5219,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC5099=0,AC5089,AC5099),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2025,null,"BEV2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D5217","v":0},null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D5222=0,0,IF(L$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(L5102=0,L5092,L5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(M$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(M5102=0,M5092,M5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(N$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(N5102=0,N5092,N5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(O$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(O5102=0,O5092,O5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(P$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(P5102=0,P5092,P5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(Q$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Q5102=0,Q5092,Q5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(R$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(R5102=0,R5092,R5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(S$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(S5102=0,S5092,S5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(T$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(T5102=0,T5092,T5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(U$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(U5102=0,U5092,U5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(V$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(V5102=0,V5092,V5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(W$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(W5102=0,W5092,W5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(X$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(X5102=0,X5092,X5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(Y$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Y5102=0,Y5092,Y5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(Z$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(Z5102=0,Z5092,Z5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(AA$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AA5102=0,AA5092,AA5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(AB$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AB5102=0,AB5092,AB5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},{"$f":"IF($D5222=0,0,IF(AC$6>=$G5222,'Input_4x2_Rig 220kW'!$E$127/INDEX(Input_General!$E$139:$V$139,,MATCH(IF(AC5102=0,AC5092,AC5102),Input_General!$E$136:$V$136,0))/1000,0))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2028,null,"BEV2028"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L5242:AC5242,$L$6:$AC$6,\">=\"&$G5242,$L$6:$AC$6,\"<\"&$G5242+Input_General!$E$22),\"Error\")","v":1689771.1941008561},{"$f":"IFERROR(SUMIFS(L5242:AC5242,$L$6:$AC$6,\">=\"&$G5242,$L$6:$AC$6,\"<\"&$G5242+Input_General!$F$22),\"Error\")","v":3379542.3882017117},null,{"$f":"IF(L$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-L5222-L5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*L5011,0)","v":0},{"$f":"IF(M$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-M5222-M5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*M5011,0)","v":0},{"$f":"IF(N$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-N5222-N5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*N5011,0)","v":0},{"$f":"IF(O$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-O5222-O5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*O5011,0)","v":0},{"$f":"IF(P$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-P5222-P5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*P5011,0)","v":0},{"$f":"IF(Q$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Q5222-Q5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Q5011,0)","v":337954.23882017122},{"$f":"IF(R$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-R5222-R5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*R5011,0)","v":337954.23882017122},{"$f":"IF(S$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-S5222-S5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*S5011,0)","v":337954.23882017122},{"$f":"IF(T$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-T5222-T5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*T5011,0)","v":337954.23882017122},{"$f":"IF(U$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-U5222-U5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*U5011,0)","v":337954.23882017122},{"$f":"IF(V$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-V5222-V5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*V5011,0)","v":337954.23882017122},{"$f":"IF(W$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-W5222-W5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*W5011,0)","v":337954.23882017122},{"$f":"IF(X$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-X5222-X5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*X5011,0)","v":337954.23882017122},{"$f":"IF(Y$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Y5222-Y5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Y5011,0)","v":337954.23882017122},{"$f":"IF(Z$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Z5222-Z5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Z5011,0)","v":337954.23882017122},{"$f":"IF(AA$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AA5222-AA5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AA5011,0)","v":337954.23882017122},{"$f":"IF(AB$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AB5222-AB5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AB5011,0)","v":337954.23882017122},{"$f":"IF(AC$6>=$G5242,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F5242,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G5242,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AC5222-AC5232)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AC5011,0)","v":337954.23882017122},null,{"$f":"C5008","v":"BEV"},{"$f":"C5236","v":"tonne-kilometre"},null,2028,null,"BEVtonne-kilometre2028"]
[null,null,{"$f":"Terms!$H$7","v":"TCO"},null,null,{"$f":"C5008","v":"BEV"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},287189.0582525878,502688.03333200584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5248","v":"TCO"},null,2024,null,"BEVTCO2024"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},90474.887730612245,126349.7754612245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},"Total CAPEX reduced by Residual Value",null,2028,null,"BEVTotal CAPEX reduced by Residual Value2028"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,{"$f":"C5008","v":"BEV"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},97734.810934693887,46121.021012244892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},"Total Residual Value",null,2026,null,"BEVTotal Residual Value2026"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C5008","v":"BEV"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5296:AC5296,$L$6:$AC$6,\">=\"&$G5296,$L$6:$AC$6,\"<\"&$G5296+Input_General!$E$22),\"Error\")","v":154147.59015619048},{"$f":"IFERROR(SUMIFS(L5296:AC5296,$L$6:$AC$6,\">=\"&$G5296,$L$6:$AC$6,\"<\"&$G5296+Input_General!$F$22),\"Error\")","v":154147.59015619048},null,0,0,0,0,0,0,154147.59015619048,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C5008","v":"BEV"},"Total original cost of vehicle at purchase",null,2029,null,"BEVTotal original cost of vehicle at purchase2029"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5305:AC5305,$L$6:$AC$6,\">=\"&$G5305,$L$6:$AC$6,\"<\"&$G5305+Input_General!$E$22),\"Error\")","v":54600},{"$f":"IFERROR(SUMIFS(L5305:AC5305,$L$6:$AC$6,\">=\"&$G5305,$L$6:$AC$6,\"<\"&$G5305+Input_General!$F$22),\"Error\")","v":54600},null,{"$f":"IFERROR(IF($G5305=L$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=M$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=N$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=O$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=P$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":54600},{"$f":"IFERROR(IF($G5305=R$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=S$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=T$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=U$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=V$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=W$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=X$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5305=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C5305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G5305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5299","v":"CAPEX Truck without Powertrain"},null,2028,null,"BEVCAPEX Truck without Powertrain2028"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},null,null,0,null,"BEV0"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},48197.370772244889,20902.337430204079,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},"Residual Value of Powertrain",null,2030,null,"BEVResidual Value of Powertrain2030"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$8","v":"Residual Value Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5342","v":"Residual Value Diesel Drivetrain"},null,0,null,"BEVResidual Value Diesel Drivetrain0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F5353,Allocations!$C$21:$C$28,0),MATCH(C5353,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5353:AC5353,$L$6:$AC$6,\">=\"&$G5353,$L$6:$AC$6,\"<\"&$G5353+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5353:AC5353,$L$6:$AC$6,\">=\"&$G5353,$L$6:$AC$6,\"<\"&$G5333+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L5353=\"x\",\"x\",\nIF(L5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(M5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M5353=\"x\",\"x\",\nIF(M5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(N5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N5353=\"x\",\"x\",\nIF(N5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(O5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O5353=\"x\",\"x\",\nIF(O5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(P5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P5353=\"x\",\"x\",\nIF(P5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Q5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q5353=\"x\",\"x\",\nIF(Q5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(R5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R5353=\"x\",\"x\",\nIF(R5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(S5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S5353=\"x\",\"x\",\nIF(S5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(T5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T5353=\"x\",\"x\",\nIF(T5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(U5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U5353=\"x\",\"x\",\nIF(U5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(V5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V5353=\"x\",\"x\",\nIF(V5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(W5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W5353=\"x\",\"x\",\nIF(W5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(X5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X5353=\"x\",\"x\",\nIF(X5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Y5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y5353=\"x\",\"x\",\nIF(Y5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(Z5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z5353=\"x\",\"x\",\nIF(Z5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AA5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA5353=\"x\",\"x\",\nIF(AA5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AB5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB5353=\"x\",\"x\",\nIF(AB5353=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$15:$V$20,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5353,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$15:$C$20,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$15:$V$15,0))*\nIF(AC5015>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5353,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5353),\"x\")),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5352","v":"CAPEX Replacement Unit Diesel Drivetrain"},null,2023,null,"BEVCAPEX Replacement Unit Diesel Drivetrain2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D5363","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5365-1+Input_General!$E$22,$K5365:$AC5365),I5355*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5365-1+Input_General!$F$22,$K5365:$AC5365),I5355*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5365=0,IF(OR(K5365>0,L5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5365=0,IF(OR(L5365>0,M5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5365=0,IF(OR(M5365>0,N5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5365=0,IF(OR(N5365>0,O5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5365=0,IF(OR(O5365>0,P5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5365=0,IF(OR(P5365>0,Q5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5365=0,IF(OR(Q5365>0,R5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5365=0,IF(OR(R5365>0,S5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5365=0,IF(OR(S5365>0,T5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5365=0,IF(OR(T5365>0,U5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5365=0,IF(OR(U5365>0,V5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5365=0,IF(OR(V5365>0,W5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5365=0,IF(OR(W5365>0,X5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5365=0,IF(OR(X5365>0,Y5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5365=0,IF(OR(Y5365>0,Z5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5365=0,IF(OR(Z5365>0,AA5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5365=0,IF(OR(AA5365>0,AB5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5365=0,IF(OR(AB5365>0,AC5355>0),MAX(0,($J5355-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5365-($J5355*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5365,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2025,null,"BEVResidual Value Replacement Unit Diesel Drivetrain2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D5374","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5375:AC5375,$L$6:$AC$6,\">=\"&$G5375,$L$6:$AC$6,\"<\"&$G5375+Input_General!$E$22),\"Error\")","v":31551},{"$f":"IFERROR(SUMIFS(L5375:AC5375,$L$6:$AC$6,\">=\"&$G5375,$L$6:$AC$6,\"<\"&$G5375+Input_General!$F$22),\"Error\")","v":31551},null,{"$f":"IFERROR(IF($G5375=L$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=M$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":31551},{"$f":"IFERROR(IF($G5375=N$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=O$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=P$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=R$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=S$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=T$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=U$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=V$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=W$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=X$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5375=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5375,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH($G5375,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*$D5375,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5373","v":"CAPEX E-Drive"},null,2024,null,"BEVCAPEX E-Drive2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D5394","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5396:AC5396,$L$6:$AC$6,\">=\"&$G5396,$L$6:$AC$6,\"<\"&$G5376+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5396:AC5396,$L$6:$AC$6,\">=\"&$G5396,$L$6:$AC$6,\"<\"&$G5376+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L5396=\"x\",\"x\",\nIF(L5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(M5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M5396=\"x\",\"x\",\nIF(M5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(N5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N5396=\"x\",\"x\",\nIF(N5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(O5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O5396=\"x\",\"x\",\nIF(O5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(P5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P5396=\"x\",\"x\",\nIF(P5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Q5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q5396=\"x\",\"x\",\nIF(Q5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(R5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R5396=\"x\",\"x\",\nIF(R5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(S5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S5396=\"x\",\"x\",\nIF(S5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(T5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T5396=\"x\",\"x\",\nIF(T5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(U5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U5396=\"x\",\"x\",\nIF(U5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(V5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V5396=\"x\",\"x\",\nIF(V5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(W5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W5396=\"x\",\"x\",\nIF(W5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(X5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X5396=\"x\",\"x\",\nIF(X5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Y5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y5396=\"x\",\"x\",\nIF(Y5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Z5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z5396=\"x\",\"x\",\nIF(Z5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AA5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA5396=\"x\",\"x\",\nIF(AA5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AB5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB5396=\"x\",\"x\",\nIF(AB5396=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5396,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AC5017>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5396,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5396),\"x\")),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5393","v":"CAPEX Replacement Unit E-Drive"},null,2025,null,"BEVCAPEX Replacement Unit E-Drive2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D5394","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5397:AC5397,$L$6:$AC$6,\">=\"&$G5397,$L$6:$AC$6,\"<\"&$G5377+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5397:AC5397,$L$6:$AC$6,\">=\"&$G5397,$L$6:$AC$6,\"<\"&$G5377+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L5397=\"x\",\"x\",\nIF(L5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(M5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M5397=\"x\",\"x\",\nIF(M5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(N5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N5397=\"x\",\"x\",\nIF(N5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(O5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O5397=\"x\",\"x\",\nIF(O5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(P5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P5397=\"x\",\"x\",\nIF(P5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Q5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q5397=\"x\",\"x\",\nIF(Q5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(R5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R5397=\"x\",\"x\",\nIF(R5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(S5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S5397=\"x\",\"x\",\nIF(S5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(T5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T5397=\"x\",\"x\",\nIF(T5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(U5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U5397=\"x\",\"x\",\nIF(U5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(V5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V5397=\"x\",\"x\",\nIF(V5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(W5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W5397=\"x\",\"x\",\nIF(W5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(X5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X5397=\"x\",\"x\",\nIF(X5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Y5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y5397=\"x\",\"x\",\nIF(Y5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(Z5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z5397=\"x\",\"x\",\nIF(Z5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AA5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA5397=\"x\",\"x\",\nIF(AA5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AB5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB5397=\"x\",\"x\",\nIF(AB5397=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$32:$V$37,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5397,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$32:$C$37,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$32:$V$32,0))*\nIF(AC5018>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5397,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5397),\"x\")),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5393","v":"CAPEX Replacement Unit E-Drive"},null,2026,null,"BEVCAPEX Replacement Unit E-Drive2026"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D5415","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5419:AC5419,$L$6:$AC$6,\">=\"&$G5419,$L$6:$AC$6,\"<\"&$G5419+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5419:AC5419,$L$6:$AC$6,\">=\"&$G5419,$L$6:$AC$6,\"<\"&$G5419+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G5419=L$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=M$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=N$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=O$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=P$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=R$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=S$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=T$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=U$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=V$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=W$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=X$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5419=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5419,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH($G5419,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*$D5419,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5414","v":"CAPEX FC Stack"},null,2027,null,"BEVCAPEX FC Stack2027"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D5425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5432-1+Input_General!$E$22,$K5432:$AC5432),I5422*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5432-1+Input_General!$F$22,$K5432:$AC5432),I5422*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5432=0,IF(OR(K5432>0,L5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5432=0,IF(OR(L5432>0,M5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5432=0,IF(OR(M5432>0,N5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5432=0,IF(OR(N5432>0,O5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5432=0,IF(OR(O5432>0,P5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5432=0,IF(OR(P5432>0,Q5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5432=0,IF(OR(Q5432>0,R5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5432=0,IF(OR(R5432>0,S5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5432=0,IF(OR(S5432>0,T5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5432=0,IF(OR(T5432>0,U5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5432=0,IF(OR(U5432>0,V5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5432=0,IF(OR(V5432>0,W5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5432=0,IF(OR(W5432>0,X5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5432=0,IF(OR(X5432>0,Y5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5432=0,IF(OR(Y5432>0,Z5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5432=0,IF(OR(Z5432>0,AA5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5432=0,IF(OR(AA5432>0,AB5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5432=0,IF(OR(AB5432>0,AC5422>0),MAX(0,($J5422-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5432-($J5422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5424","v":"Residual Value FC Stack"},null,2030,null,"BEVResidual Value FC Stack2030"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D5435","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5442:AC5442,$L$6:$AC$6,\">=\"&$G5442,$L$6:$AC$6,\"<\"&$G5422+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5442:AC5442,$L$6:$AC$6,\">=\"&$G5442,$L$6:$AC$6,\"<\"&$G5422+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L5442=\"x\",\"x\",\nIF(L5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(M5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M5442=\"x\",\"x\",\nIF(M5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(N5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N5442=\"x\",\"x\",\nIF(N5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(O5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O5442=\"x\",\"x\",\nIF(O5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(P5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P5442=\"x\",\"x\",\nIF(P5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Q5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q5442=\"x\",\"x\",\nIF(Q5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(R5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R5442=\"x\",\"x\",\nIF(R5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(S5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S5442=\"x\",\"x\",\nIF(S5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(T5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T5442=\"x\",\"x\",\nIF(T5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(U5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U5442=\"x\",\"x\",\nIF(U5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(V5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V5442=\"x\",\"x\",\nIF(V5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(W5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W5442=\"x\",\"x\",\nIF(W5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(X5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X5442=\"x\",\"x\",\nIF(X5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Y5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y5442=\"x\",\"x\",\nIF(Y5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(Z5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z5442=\"x\",\"x\",\nIF(Z5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AA5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA5442=\"x\",\"x\",\nIF(AA5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AB5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB5442=\"x\",\"x\",\nIF(AB5442=0,(\nINDEX('Input_4x2_Rig 220kW'!$B$49:$V289,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5442,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$49:$C$54,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$49:$V$49,0))*\nIF(AC5022>INDEX('Input_4x2_Rig 220kW'!$E$66:$E$70,MATCH($C5442,'Input_4x2_Rig 220kW'!$C$66:$C$70,0)),1,0)*$D5442),\"x\")),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5434","v":"CAPEX Replacement Unit FC Stack"},null,2030,null,"BEVCAPEX Replacement Unit FC Stack2030"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D5456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5458:AC5458,$L$6:$AC$6,\">=\"&$G5458,$L$6:$AC$6,\"<\"&$G5458+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5458:AC5458,$L$6:$AC$6,\">=\"&$G5458,$L$6:$AC$6,\"<\"&$G5458+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G5458=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5458=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5458,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5458,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5455","v":"CAPEX Small Battery"},null,2025,null,"BEVCAPEX Small Battery2025"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D5456","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5461:AC5461,$L$6:$AC$6,\">=\"&$G5461,$L$6:$AC$6,\"<\"&$G5461+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5461:AC5461,$L$6:$AC$6,\">=\"&$G5461,$L$6:$AC$6,\"<\"&$G5461+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G5461=L$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=M$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=N$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=O$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=P$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=Q$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=R$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=S$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=T$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=U$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=V$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=W$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=X$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=Y$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=Z$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=AA$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=AB$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5461=AC$6,\nINDEX(Input_General!$B$138:$V$138,,MATCH($G5461,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*$D5461,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5455","v":"CAPEX Small Battery"},null,2028,null,"BEVCAPEX Small Battery2028"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$11","v":"CAPEX Replacement Unit Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5475","v":"CAPEX Replacement Unit Small Battery"},null,0,null,"BEVCAPEX Replacement Unit Small Battery0"]
[null,null,{"$f":"Terms!$D$7&\" \"&Terms!$E$12","v":"CAPEX H2 Tank 350 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5496","v":"CAPEX H2 Tank 350 bar"},null,0,null,"BEVCAPEX H2 Tank 350 bar0"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D5497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5498:AC5498,$L$6:$AC$6,\">=\"&$G5498,$L$6:$AC$6,\"<\"&$G5498+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5498:AC5498,$L$6:$AC$6,\">=\"&$G5498,$L$6:$AC$6,\"<\"&$G5498+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G5498=L$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=M$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=N$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=O$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=P$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=R$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=S$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=T$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=U$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=V$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=W$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=X$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5498=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5498,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G5498,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5498,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5496","v":"CAPEX H2 Tank 350 bar"},null,2024,null,"BEVCAPEX H2 Tank 350 bar2024"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D5517","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5522:AC5522,$L$6:$AC$6,\">=\"&$G5522,$L$6:$AC$6,\"<\"&$G5502+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5522:AC5522,$L$6:$AC$6,\">=\"&$G5522,$L$6:$AC$6,\"<\"&$G5502+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L5522=\"x\",\"x\",IF(L5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(M5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M5522=\"x\",\"x\",IF(M5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(N5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N5522=\"x\",\"x\",IF(N5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(O5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O5522=\"x\",\"x\",IF(O5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(P5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P5522=\"x\",\"x\",IF(P5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(Q5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q5522=\"x\",\"x\",IF(Q5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(R5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R5522=\"x\",\"x\",IF(R5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(S5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S5522=\"x\",\"x\",IF(S5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(T5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T5522=\"x\",\"x\",IF(T5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(U5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U5522=\"x\",\"x\",IF(U5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(V5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V5522=\"x\",\"x\",IF(V5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(W5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W5522=\"x\",\"x\",IF(W5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(X5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X5522=\"x\",\"x\",IF(X5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(Y5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y5522=\"x\",\"x\",IF(Y5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(Z5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z5522=\"x\",\"x\",IF(Z5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(AA5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA5522=\"x\",\"x\",IF(AA5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(AB5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB5522=\"x\",\"x\",IF(AB5522=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5522,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5522*IF(AC5020>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5516","v":"CAPEX Replacement Unit H2 Tank 350 bar"},null,2028,null,"BEVCAPEX Replacement Unit H2 Tank 350 bar2028"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D5527","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5533-1+Input_General!$E$22,$K5533:$AC5533),I5523*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5533-1+Input_General!$F$22,$K5533:$AC5533),I5523*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5533=0,IF(OR(K5533>0,L5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5533=0,IF(OR(L5533>0,M5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5533=0,IF(OR(M5533>0,N5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5533=0,IF(OR(N5533>0,O5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5533=0,IF(OR(O5533>0,P5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5533=0,IF(OR(P5533>0,Q5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5533=0,IF(OR(Q5533>0,R5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5533=0,IF(OR(R5533>0,S5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5533=0,IF(OR(S5533>0,T5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5533=0,IF(OR(T5533>0,U5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5533=0,IF(OR(U5533>0,V5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5533=0,IF(OR(V5533>0,W5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5533=0,IF(OR(W5533>0,X5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5533=0,IF(OR(X5533>0,Y5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5533=0,IF(OR(Y5533>0,Z5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5533=0,IF(OR(Z5533>0,AA5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5533=0,IF(OR(AA5533>0,AB5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5533=0,IF(OR(AB5533>0,AC5523>0),MAX(0,($J5523-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5533-($J5523*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5533,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5526","v":"Residual Value Replacement Unit H2 Tank 350 bar"},null,2029,null,"BEVResidual Value Replacement Unit H2 Tank 350 bar2029"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D5538","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C5008","v":"BEV"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L5544:AC5544,$L$6:$AC$6,\">=\"&$G5544,$L$6:$AC$6,\"<\"&$G5544+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5544:AC5544,$L$6:$AC$6,\">=\"&$G5544,$L$6:$AC$6,\"<\"&$G5544+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G5544=L$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=M$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=N$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=O$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=P$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=R$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=S$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=T$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=U$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=V$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=W$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=X$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G5544=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F5544,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G5544,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D5544,0),\"Error\")","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5537","v":"CAPEX H2 Tank 700 bar"},null,2029,null,"BEVCAPEX H2 Tank 700 bar2029"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D5548","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5552-1+Input_General!$E$22,$K5552:$AC5552),I5542*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5552-1+Input_General!$F$22,$K5552:$AC5552),I5542*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5552=0,IF(OR(K5552>0,L5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5552=0,IF(OR(L5552>0,M5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5552=0,IF(OR(M5552>0,N5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5552=0,IF(OR(N5552>0,O5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5552=0,IF(OR(O5552>0,P5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5552=0,IF(OR(P5552>0,Q5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5552=0,IF(OR(Q5552>0,R5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5552=0,IF(OR(R5552>0,S5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5552=0,IF(OR(S5552>0,T5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5552=0,IF(OR(T5552>0,U5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5552=0,IF(OR(U5552>0,V5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5552=0,IF(OR(V5552>0,W5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5552=0,IF(OR(W5552>0,X5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5552=0,IF(OR(X5552>0,Y5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5552=0,IF(OR(Y5552>0,Z5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5552=0,IF(OR(Z5552>0,AA5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5552=0,IF(OR(AA5552>0,AB5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5552=0,IF(OR(AB5552>0,AC5542>0),MAX(0,($J5542-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5552-($J5542*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5552,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5547","v":"Residual Value H2 Tank 700 bar"},null,2027,null,"BEVResidual Value H2 Tank 700 bar2027"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},null,null,{"$f":"G5566","v":0},null,{"$f":"AE5566&AF5566&AH5566","v":"BEV0"}]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D5568","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5575-1+Input_General!$E$22,$K5575:$AC5575),I5565*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5575-1+Input_General!$F$22,$K5575:$AC5575),I5565*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5575=0,IF(OR(K5575>0,L5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5575=0,IF(OR(L5575>0,M5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5575=0,IF(OR(M5575>0,N5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5575=0,IF(OR(N5575>0,O5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5575=0,IF(OR(O5575>0,P5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5575=0,IF(OR(P5575>0,Q5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5575=0,IF(OR(Q5575>0,R5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5575=0,IF(OR(R5575>0,S5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5575=0,IF(OR(S5575>0,T5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5575=0,IF(OR(T5575>0,U5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5575=0,IF(OR(U5575>0,V5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5575=0,IF(OR(V5575>0,W5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5575=0,IF(OR(W5575>0,X5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5575=0,IF(OR(X5575>0,Y5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5575=0,IF(OR(Y5575>0,Z5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5575=0,IF(OR(Z5575>0,AA5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5575=0,IF(OR(AA5575>0,AB5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5575=0,IF(OR(AB5575>0,AC5565>0),MAX(0,($J5565-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5575-($J5565*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5575,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5567","v":"Residual Value Replacement Unit H2 Tank 700 bar"},null,2030,null,"BEVResidual Value Replacement Unit H2 Tank 700 bar2030"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$14","v":"Residual Value H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5588","v":"Residual Value H2 Tank LH2"},null,0,null,"BEVResidual Value H2 Tank LH20"]
[null,null,{"$f":"Terms!$D$7& \" \"&Terms!$E$22&\" \"& Terms!$E$14","v":"CAPEX Replacement Unit H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,0,null,"BEVCAPEX Replacement Unit H2 Tank LH20"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D5609","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5614-1+Input_General!$E$22,$K5614:$AC5614),I5604*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5614-1+Input_General!$F$22,$K5614:$AC5614),I5604*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5614=0,IF(OR(K5614>0,L5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5614=0,IF(OR(L5614>0,M5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5614=0,IF(OR(M5614>0,N5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5614=0,IF(OR(N5614>0,O5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5614=0,IF(OR(O5614>0,P5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5614=0,IF(OR(P5614>0,Q5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5614=0,IF(OR(Q5614>0,R5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5614=0,IF(OR(R5614>0,S5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5614=0,IF(OR(S5614>0,T5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5614=0,IF(OR(T5614>0,U5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5614=0,IF(OR(U5614>0,V5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5614=0,IF(OR(V5614>0,W5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5614=0,IF(OR(W5614>0,X5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5614=0,IF(OR(X5614>0,Y5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5614=0,IF(OR(Y5614>0,Z5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5614=0,IF(OR(Z5614>0,AA5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5614=0,IF(OR(AA5614>0,AB5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5614=0,IF(OR(AB5614>0,AC5604>0),MAX(0,($J5604-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5614-($J5604*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5614,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5608","v":"Residual Value Replacement Unit H2 Tank LH2"},null,2028,null,"BEVResidual Value Replacement Unit H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5630","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5633-1+Input_General!$E$22,$K5633:$AC5633),I5623*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":72656.767057142861},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5633-1+Input_General!$F$22,$K5633:$AC5633),I5623*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":27035.076114285694},0,{"$f":"IF(K5633=0,IF(OR(K5633>0,L5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5633=0,IF(OR(L5633>0,M5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5633=0,IF(OR(M5633>0,N5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5633=0,IF(OR(N5633>0,O5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011)))","v":109154.11981142859},{"$f":"IF(O5633=0,IF(OR(O5633>0,P5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011)))","v":100029.78162285716},{"$f":"IF(P5633=0,IF(OR(P5633>0,Q5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011)))","v":90905.443434285728},{"$f":"IF(Q5633=0,IF(OR(Q5633>0,R5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011)))","v":81781.105245714294},{"$f":"IF(R5633=0,IF(OR(R5633>0,S5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011)))","v":72656.767057142861},{"$f":"IF(S5633=0,IF(OR(S5633>0,T5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011)))","v":63532.428868571427},{"$f":"IF(T5633=0,IF(OR(T5633>0,U5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011)))","v":54408.090679999994},{"$f":"IF(U5633=0,IF(OR(U5633>0,V5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011)))","v":45283.75249142856},{"$f":"IF(V5633=0,IF(OR(V5633>0,W5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011)))","v":36159.414302857127},{"$f":"IF(W5633=0,IF(OR(W5633>0,X5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011)))","v":27035.076114285694},{"$f":"IF(X5633=0,IF(OR(X5633>0,Y5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011)))","v":17910.73792571426},{"$f":"IF(Y5633=0,IF(OR(Y5633>0,Z5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011)))","v":8786.3997371428286},{"$f":"IF(Z5633=0,IF(OR(Z5633>0,AA5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011)))","v":0.01},{"$f":"IF(AA5633=0,IF(OR(AA5633>0,AB5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011)))","v":0.01},{"$f":"IF(AB5633=0,IF(OR(AB5633>0,AC5623>0),MAX(0,($J5623-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5633-($J5623*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5633,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011)))","v":0.01},null,{"$f":"C5008","v":"BEV"},{"$f":"C5629","v":"Residual Value Large Battery"},null,2026,null,"BEVResidual Value Large Battery2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5630","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5636-1+Input_General!$E$22,$K5636:$AC5636),I5626*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":51560.939422476193},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5636-1+Input_General!$F$22,$K5636:$AC5636),I5626*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":19185.465831619047},0,{"$f":"IF(K5636=0,IF(OR(K5636>0,L5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5636=0,IF(OR(L5636>0,M5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5636=0,IF(OR(M5636>0,N5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5636=0,IF(OR(N5636>0,O5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5636=0,IF(OR(O5636>0,P5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5636=0,IF(OR(P5636>0,Q5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5636=0,IF(OR(Q5636>0,R5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011)))","v":77461.318295161909},{"$f":"IF(R5636=0,IF(OR(R5636>0,S5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011)))","v":70986.22357699048},{"$f":"IF(S5636=0,IF(OR(S5636>0,T5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011)))","v":64511.128858819051},{"$f":"IF(T5636=0,IF(OR(T5636>0,U5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011)))","v":58036.034140647622},{"$f":"IF(U5636=0,IF(OR(U5636>0,V5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011)))","v":51560.939422476193},{"$f":"IF(V5636=0,IF(OR(V5636>0,W5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011)))","v":45085.844704304764},{"$f":"IF(W5636=0,IF(OR(W5636>0,X5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011)))","v":38610.749986133334},{"$f":"IF(X5636=0,IF(OR(X5636>0,Y5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011)))","v":32135.655267961905},{"$f":"IF(Y5636=0,IF(OR(Y5636>0,Z5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011)))","v":25660.560549790476},{"$f":"IF(Z5636=0,IF(OR(Z5636>0,AA5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011)))","v":19185.465831619047},{"$f":"IF(AA5636=0,IF(OR(AA5636>0,AB5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011)))","v":12710.371113447618},{"$f":"IF(AB5636=0,IF(OR(AB5636>0,AC5626>0),MAX(0,($J5626-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5636-($J5626*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5636,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011)))","v":6235.2763952761889},null,{"$f":"C5008","v":"BEV"},{"$f":"C5629","v":"Residual Value Large Battery"},null,2029,null,"BEVResidual Value Large Battery2029"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D5650","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5652-1+Input_General!$E$22,$K5652:$AC5652),I5642*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5652-1+Input_General!$F$22,$K5652:$AC5652),I5642*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5652=0,IF(OR(K5652>0,L5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5652=0,IF(OR(L5652>0,M5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5652=0,IF(OR(M5652>0,N5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5652=0,IF(OR(N5652>0,O5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5652=0,IF(OR(O5652>0,P5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5652=0,IF(OR(P5652>0,Q5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5652=0,IF(OR(Q5652>0,R5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5652=0,IF(OR(R5652>0,S5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5652=0,IF(OR(S5652>0,T5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5652=0,IF(OR(T5652>0,U5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5652=0,IF(OR(U5652>0,V5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5652=0,IF(OR(V5652>0,W5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5652=0,IF(OR(W5652>0,X5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5652=0,IF(OR(X5652>0,Y5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5652=0,IF(OR(Y5652>0,Z5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5652=0,IF(OR(Z5652>0,AA5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5652=0,IF(OR(AA5652>0,AB5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5652=0,IF(OR(AB5652>0,AC5642>0),MAX(0,($J5642-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5652-($J5642*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5652,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5649","v":"Residual Value Replacement Unit Large Battery"},null,2025,null,"BEVResidual Value Replacement Unit Large Battery2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F5671,Allocations!$C$21:$C$28,0),MATCH($C5671,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5671-1+Input_General!$E$22,$K5671:$AC5671),I5661*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5671-1+Input_General!$F$22,$K5671:$AC5671),I5661*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5671=0,IF(OR(K5671>0,L5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5671=0,IF(OR(L5671>0,M5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5671=0,IF(OR(M5671>0,N5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5671=0,IF(OR(N5671>0,O5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5671=0,IF(OR(O5671>0,P5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5671=0,IF(OR(P5671>0,Q5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5671=0,IF(OR(Q5671>0,R5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5671=0,IF(OR(R5671>0,S5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5671=0,IF(OR(S5671>0,T5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5671=0,IF(OR(T5671>0,U5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5671=0,IF(OR(U5671>0,V5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5671=0,IF(OR(V5671>0,W5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5671=0,IF(OR(W5671>0,X5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5671=0,IF(OR(X5671>0,Y5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5671=0,IF(OR(Y5671>0,Z5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5671=0,IF(OR(Z5671>0,AA5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5671=0,IF(OR(AA5671>0,AB5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5671=0,IF(OR(AB5671>0,AC5661>0),MAX(0,($J5661-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5671-($J5661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5670","v":"Residual Value Catenary Equipment"},null,2023,null,"BEVResidual Value Catenary Equipment2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D5671","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5675-1+Input_General!$E$22,$K5675:$AC5675),I5665*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5675-1+Input_General!$F$22,$K5675:$AC5675),I5665*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5675=0,IF(OR(K5675>0,L5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5675=0,IF(OR(L5675>0,M5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5675=0,IF(OR(M5675>0,N5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5675=0,IF(OR(N5675>0,O5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5675=0,IF(OR(O5675>0,P5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5675=0,IF(OR(P5675>0,Q5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5675=0,IF(OR(Q5675>0,R5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5675=0,IF(OR(R5675>0,S5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5675=0,IF(OR(S5675>0,T5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5675=0,IF(OR(T5675>0,U5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5675=0,IF(OR(U5675>0,V5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5675=0,IF(OR(V5675>0,W5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5675=0,IF(OR(W5675>0,X5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5675=0,IF(OR(X5675>0,Y5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5675=0,IF(OR(Y5675>0,Z5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5675=0,IF(OR(Z5675>0,AA5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5675=0,IF(OR(AA5675>0,AB5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5675=0,IF(OR(AB5675>0,AC5665>0),MAX(0,($J5665-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5675-($J5665*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5675,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5670","v":"Residual Value Catenary Equipment"},null,2027,null,"BEVResidual Value Catenary Equipment2027"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D5691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5693-1+Input_General!$E$22,$K5693:$AC5693),I5683*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5693-1+Input_General!$F$22,$K5693:$AC5693),I5683*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5693=0,IF(OR(K5693>0,L5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5693=0,IF(OR(L5693>0,M5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5693=0,IF(OR(M5693>0,N5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5693=0,IF(OR(N5693>0,O5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5693=0,IF(OR(O5693>0,P5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5693=0,IF(OR(P5693>0,Q5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5693=0,IF(OR(Q5693>0,R5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5693=0,IF(OR(R5693>0,S5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5693=0,IF(OR(S5693>0,T5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5693=0,IF(OR(T5693>0,U5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5693=0,IF(OR(U5693>0,V5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5693=0,IF(OR(V5693>0,W5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5693=0,IF(OR(W5693>0,X5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5693=0,IF(OR(X5693>0,Y5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5693=0,IF(OR(Y5693>0,Z5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5693=0,IF(OR(Z5693>0,AA5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5693=0,IF(OR(AA5693>0,AB5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5693=0,IF(OR(AB5693>0,AC5683>0),MAX(0,($J5683-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5693-($J5683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2025,null,"BEVResidual Value Replacement Unit Catenary Equipment2025"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D5691","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5698-1+Input_General!$E$22,$K5698:$AC5698),I5688*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G5698-1+Input_General!$F$22,$K5698:$AC5698),I5688*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K5698=0,IF(OR(K5698>0,L5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011))),0),MAX(0.01,K5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L5011)))","v":0},{"$f":"IF(L5698=0,IF(OR(L5698>0,M5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011))),0),MAX(0.01,L5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M5011)))","v":0},{"$f":"IF(M5698=0,IF(OR(M5698>0,N5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011))),0),MAX(0.01,M5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N5011)))","v":0},{"$f":"IF(N5698=0,IF(OR(N5698>0,O5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011))),0),MAX(0.01,N5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O5011)))","v":0},{"$f":"IF(O5698=0,IF(OR(O5698>0,P5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011))),0),MAX(0.01,O5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P5011)))","v":0},{"$f":"IF(P5698=0,IF(OR(P5698>0,Q5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011))),0),MAX(0.01,P5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q5011)))","v":0},{"$f":"IF(Q5698=0,IF(OR(Q5698>0,R5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011))),0),MAX(0.01,Q5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R5011)))","v":0},{"$f":"IF(R5698=0,IF(OR(R5698>0,S5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011))),0),MAX(0.01,R5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S5011)))","v":0},{"$f":"IF(S5698=0,IF(OR(S5698>0,T5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011))),0),MAX(0.01,S5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T5011)))","v":0},{"$f":"IF(T5698=0,IF(OR(T5698>0,U5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011))),0),MAX(0.01,T5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U5011)))","v":0},{"$f":"IF(U5698=0,IF(OR(U5698>0,V5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011))),0),MAX(0.01,U5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V5011)))","v":0},{"$f":"IF(V5698=0,IF(OR(V5698>0,W5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011))),0),MAX(0.01,V5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W5011)))","v":0},{"$f":"IF(W5698=0,IF(OR(W5698>0,X5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011))),0),MAX(0.01,W5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X5011)))","v":0},{"$f":"IF(X5698=0,IF(OR(X5698>0,Y5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011))),0),MAX(0.01,X5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y5011)))","v":0},{"$f":"IF(Y5698=0,IF(OR(Y5698>0,Z5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011))),0),MAX(0.01,Y5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z5011)))","v":0},{"$f":"IF(Z5698=0,IF(OR(Z5698>0,AA5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011))),0),MAX(0.01,Z5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA5011)))","v":0},{"$f":"IF(AA5698=0,IF(OR(AA5698>0,AB5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011))),0),MAX(0.01,AA5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB5011)))","v":0},{"$f":"IF(AB5698=0,IF(OR(AB5698>0,AC5688>0),MAX(0,($J5688-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011))),0),MAX(0.01,AB5698-($J5688*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C5698,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC5011)))","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2030,null,"BEVResidual Value Replacement Unit Catenary Equipment2030"]
[null,null,{"$f":"C5713","v":"Total Opex"},null,null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},158311.52273743355,313976.18260064034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},"Total Opex",null,2028,null,"BEVTotal Opex2028"]
[null,null,{"$f":"C5733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C5008","v":"BEV"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5735:AC5735,$L$6:$AC$6,\">=\"&$G5735,$L$6:$AC$6,\"<\"&$G5735+Input_General!$E$22),\"Error\")","v":14990.742857142855},{"$f":"IFERROR(SUMIFS(L5735:AC5735,$L$6:$AC$6,\">=\"&$G5735,$L$6:$AC$6,\"<\"&$G5735+Input_General!$F$22),\"Error\")","v":28201.335000000003},null,{"$f":"IF(L$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":3185.5328571428572},{"$f":"IF(N$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":3091.8407142857141},{"$f":"IF(O$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2998.1485714285714},{"$f":"IF(P$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2904.4564285714278},{"$f":"IF(Q$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2810.7642857142851},{"$f":"IF(R$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2717.0721428571419},{"$f":"IF(S$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2623.38},{"$f":"IF(T$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2623.38},{"$f":"IF(U$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2623.38},{"$f":"IF(V$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2623.38},{"$f":"IF(W$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2623.38},{"$f":"IF(X$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2623.38},{"$f":"IF(Y$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2623.38},{"$f":"IF(Z$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2623.38},{"$f":"IF(AA$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2623.38},{"$f":"IF(AB$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2623.38},{"$f":"IF(AC$6>=$G5735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F5735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC5011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G5735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2623.38},null,{"$f":"C5008","v":"BEV"},"Energy/Fuel Cost w/o tax/surcharges",null,2024,null,"BEVEnergy/Fuel Cost w/o tax/surcharges2024"]
[null,null,{"$f":"Terms!$F$8","v":"Energy/Fuel tax&surcharges"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5743","v":"Energy/Fuel tax&surcharges"},null,0,null,"BEVEnergy/Fuel tax&surcharges0"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5757:AC5757,$L$6:$AC$6,\">=\"&$G5757,$L$6:$AC$6,\"<\"&$G5757+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5757:AC5757,$L$6:$AC$6,\">=\"&$G5757,$L$6:$AC$6,\"<\"&$G5757+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IF(L$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(L$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*L5011,0)","v":0},{"$f":"IF(M$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(M$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*M5011,0)","v":0},{"$f":"IF(N$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(N$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*N5011,0)","v":0},{"$f":"IF(O$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(O$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*O5011,0)","v":0},{"$f":"IF(P$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(P$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*P5011,0)","v":0},{"$f":"IF(Q$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Q$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*Q5011,0)","v":0},{"$f":"IF(R$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(R$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*R5011,0)","v":0},{"$f":"IF(S$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(S$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*S5011,0)","v":0},{"$f":"IF(T$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(T$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*T5011,0)","v":0},{"$f":"IF(U$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(U$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*U5011,0)","v":0},{"$f":"IF(V$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(V$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*V5011,0)","v":0},{"$f":"IF(W$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(W$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*W5011,0)","v":0},{"$f":"IF(X$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(X$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*X5011,0)","v":0},{"$f":"IF(Y$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Y$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*Y5011,0)","v":0},{"$f":"IF(Z$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Z$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*Z5011,0)","v":0},{"$f":"IF(AA$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AA$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*AA5011,0)","v":0},{"$f":"IF(AB$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AB$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*AB5011,0)","v":0},{"$f":"IF(AC$6>=$G5757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AC$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F5757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G5757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*AC5011,0)","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5753","v":"AdBlue"},null,2026,null,"BEVAdBlue2026"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I5776+I5786","v":9133.686083493978},19092.211480979218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5765","v":"Truck Taxation Total"},null,2023,null,"BEVTruck Taxation Total2023"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5783:AC5783,$L$6:$AC$6,\">=\"&$G5783,$L$6:$AC$6,\"<\"&$G5783+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5783:AC5783,$L$6:$AC$6,\">=\"&$G5783,$L$6:$AC$6,\"<\"&$G5783+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*L5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*M5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*N5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*O5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*P5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*Q5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*R5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*S5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*T5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*U5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*V5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*W5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*X5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*Y5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*Z5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*AA5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*AB5297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F5783,Input_General!$C$24:$C$32,0))*AC5297","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5775","v":"Registration Fee"},null,2030,null,"BEVRegistration Fee2030"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5789:AC5789,$L$6:$AC$6,\">=\"&$G5789,$L$6:$AC$6,\"<\"&$G5789+Input_General!$E$22),\"Error\")","v":9425.6593114417101},{"$f":"IFERROR(SUMIFS(L5789:AC5789,$L$6:$AC$6,\">=\"&$G5789,$L$6:$AC$6,\"<\"&$G5789+Input_General!$F$22),\"Error\")","v":19220.665545023701},null,{"$f":"IF(L$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":1811.262477860286},{"$f":"IF(P$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1848.197170074314},{"$f":"IF(Q$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1885.1318622883421},{"$f":"IF(R$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1922.0665545023701},{"$f":"IF(S$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1959.0012467163981},{"$f":"IF(T$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1959.0012467163981},{"$f":"IF(U$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1959.0012467163981},{"$f":"IF(V$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1959.0012467163981},{"$f":"IF(W$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1959.0012467163981},{"$f":"IF(X$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1959.0012467163981},{"$f":"IF(Y$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1959.0012467163981},{"$f":"IF(Z$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1959.0012467163981},{"$f":"IF(AA$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1959.0012467163981},{"$f":"IF(AB$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1959.0012467163981},{"$f":"IF(AC$6>=$G5789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F5789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I5290:$I5297,MATCH($G5789,$G5290:$G5297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F5789,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1959.0012467163981},null,{"$f":"C5008","v":"BEV"},{"$f":"C5785","v":"Motor Vehicle Tax"},null,2026,null,"BEVMotor Vehicle Tax2026"]
[null,null,"Truck Maintenance Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5805","v":"Truck Maintenance Cost"},null,0,null,"BEVTruck Maintenance Cost0"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5820:AC5820,$L$6:$AC$6,\">=\"&$G5820,$L$6:$AC$6,\"<\"&$G5820+Input_General!$E$22),\"Error\")","v":4705.8826925714293},{"$f":"IFERROR(SUMIFS(L5820:AC5820,$L$6:$AC$6,\">=\"&$G5820,$L$6:$AC$6,\"<\"&$G5820+Input_General!$F$22),\"Error\")","v":9411.7653851428604},null,{"$f":"IF(L$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":941.17653851428577},{"$f":"IF(Q$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":941.17653851428577},{"$f":"IF(R$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":941.17653851428577},{"$f":"IF(S$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":941.17653851428577},{"$f":"IF(T$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":941.17653851428577},{"$f":"IF(U$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":941.17653851428577},{"$f":"IF(V$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":941.17653851428577},{"$f":"IF(W$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":941.17653851428577},{"$f":"IF(X$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":941.17653851428577},{"$f":"IF(Y$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":941.17653851428577},{"$f":"IF(Z$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":941.17653851428577},{"$f":"IF(AA$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":941.17653851428577},{"$f":"IF(AB$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":941.17653851428577},{"$f":"IF(AC$6>=$G5820,INDEX($I5290:$I5297,MATCH($G5820,$G5290:$G5297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F5820,Input_General!$C$104:$C$110,0)),0)","v":941.17653851428577},null,{"$f":"C5008","v":"BEV"},{"$f":"C5815","v":"Insurance Cost"},null,2027,null,"BEVInsurance Cost2027"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5827:AC5827,$L$6:$AC$6,\">=\"&$G5827,$L$6:$AC$6,\"<\"&$G5827+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5827:AC5827,$L$6:$AC$6,\">=\"&$G5827,$L$6:$AC$6,\"<\"&$G5827+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K5827=0,IF($G5827=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),K5827)","v":0},{"$f":"IF(L5827=0,IF($G5827=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),L5827)","v":0},{"$f":"IF(M5827=0,IF($G5827=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),M5827)","v":0},{"$f":"IF(N5827=0,IF($G5827=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),N5827)","v":0},{"$f":"IF(O5827=0,IF($G5827=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),O5827)","v":0},{"$f":"IF(P5827=0,IF($G5827=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),P5827)","v":0},{"$f":"IF(Q5827=0,IF($G5827=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),Q5827)","v":0},{"$f":"IF(R5827=0,IF($G5827=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),R5827)","v":0},{"$f":"IF(S5827=0,IF($G5827=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),S5827)","v":0},{"$f":"IF(T5827=0,IF($G5827=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),T5827)","v":0},{"$f":"IF(U5827=0,IF($G5827=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),U5827)","v":0},{"$f":"IF(V5827=0,IF($G5827=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),V5827)","v":0},{"$f":"IF(W5827=0,IF($G5827=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),W5827)","v":0},{"$f":"IF(X5827=0,IF($G5827=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),X5827)","v":0},{"$f":"IF(Y5827=0,IF($G5827=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),Y5827)","v":0},{"$f":"IF(Z5827=0,IF($G5827=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),Z5827)","v":0},{"$f":"IF(AA5827=0,IF($G5827=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),AA5827)","v":0},{"$f":"IF(AB5827=0,IF($G5827=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F5827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G5827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F5827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F5827,Input_EnergyFuel!$C$152:$C$158,0)),AB5827)","v":0},null,{"$f":"C5008","v":"BEV"},{"$f":"C5825","v":"Infrastructure Maintenance Cost"},null,2024,null,"BEVInfrastructure Maintenance Cost2024"]
[null,null,null,null,null,{"$f":"C5008","v":"BEV"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L5843:AC5843,$L$6:$AC$6,\">=\"&$G5843,$L$6:$AC$6,\"<\"&$G5843+Input_General!$E$22),\"Error\")","v":51000},{"$f":"IFERROR(SUMIFS(L5843:AC5843,$L$6:$AC$6,\">=\"&$G5843,$L$6:$AC$6,\"<\"&$G5843+Input_General!$F$22),\"Error\")","v":102000},null,{"$f":"IF(L$6>=$G5843,L5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G5843,M5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G5843,N5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G5843,O5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G5843,P5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(Q$6>=$G5843,Q5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(R$6>=$G5843,R5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(S$6>=$G5843,S5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(T$6>=$G5843,T5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(U$6>=$G5843,U5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(V$6>=$G5843,V5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(W$6>=$G5843,W5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(X$6>=$G5843,X5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Y$6>=$G5843,Y5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Z$6>=$G5843,Z5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AA$6>=$G5843,AA5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AB$6>=$G5843,AB5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AC$6>=$G5843,AC5011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F5843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},null,{"$f":"C5008","v":"BEV"},{"$f":"C5835","v":"Road Toll"},null,2030,null,"BEVRoad Toll2030"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17","v":"Well to Wheel CO2 Emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5008","v":"BEV"},{"$f":"C5849","v":"Well to Wheel CO2 Emissions"},null,0,null,"BEVWell to Wheel CO2 Emissions0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D5860","v":0},null,{"$f":"C5008","v":"BEV"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L5866:AC5866,$L$6:$AC$6,\">=\"&$G5866,$L$6:$AC$6,\"<\"&$G5866+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5866:AC5866,$L$6:$AC$6,\">=\"&$G5866,$L$6:$AC$6,\"<\"&$G5866+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D5866=0,0,IF(L5033+L5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L5033+L5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(M5033+M5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M5033+M5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(N5033+N5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N5033+N5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(O5033+O5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O5033+O5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(P5033+P5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P5033+P5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(Q5033+Q5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q5033+Q5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(R5033+R5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R5033+R5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(S5033+S5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S5033+S5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(T5033+T5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T5033+T5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(U5033+U5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U5033+U5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(V5033+V5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V5033+V5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(W5033+W5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W5033+W5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(X5033+X5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X5033+X5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(Y5033+Y5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y5033+Y5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(Z5033+Z5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z5033+Z5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(AA5033+AA5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA5033+AA5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(AB5033+AB5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB5033+AB5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5866=0,0,IF(AC5033+AC5043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC5033+AC5043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2029,null,"BEV2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D5870","v":1},null,{"$f":"C5008","v":"BEV"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L5875:AC5875,$L$6:$AC$6,\">=\"&$G5875,$L$6:$AC$6,\"<\"&$G5875+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L5875:AC5875,$L$6:$AC$6,\">=\"&$G5875,$L$6:$AC$6,\"<\"&$G5875+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D5875=0,0,IF(L5052+L5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L5052+L5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(M5052+M5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M5052+M5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(N5052+N5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N5052+N5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(O5052+O5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O5052+O5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(P5052+P5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P5052+P5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(Q5052+Q5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q5052+Q5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(R5052+R5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R5052+R5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(S5052+S5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S5052+S5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(T5052+T5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T5052+T5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(U5052+U5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U5052+U5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(V5052+V5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V5052+V5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(W5052+W5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W5052+W5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(X5052+X5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X5052+X5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(Y5052+Y5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y5052+Y5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(Z5052+Z5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z5052+Z5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(AA5052+AA5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA5052+AA5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(AB5052+AB5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB5052+AB5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D5875=0,0,IF(AC5052+AC5062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F5875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC5052+AC5062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC5011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F5875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C5008","v":"BEV"},null,null,2028,null,"BEV2028"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$10","v":"[km]"},null,null,null,{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&L$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&M$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&N$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&O$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":60000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&P$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":120000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&Q$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":180000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&R$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":240000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&S$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":300000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&T$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":360000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&U$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":420000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&V$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":480000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&W$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":540000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&X$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&Y$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&Z$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&AA$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&AB$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":600000},{"$f":"IFERROR(SUMIFS($L6011:$AC6011,$L$6:$AC$6,\">=\"&$G6018,$L$6:$AC$6,\"<=\"&AC$6,$L$6:$AC$6,\"<\"&$G6018+Input_General!$F$22),\"Error\")","v":600000},null,{"$f":"C6008","v":"Catenary"},null,null,2026,null,"Catenary2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6027","v":0},null,{"$f":"C6008","v":"Catenary"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6037","v":0},null,{"$f":"C6008","v":"Catenary"},2030,null,null,null,0,{"$f":"IF(K6044>0,K6044,IF(L6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6044>0,L6044,IF(M6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6044>0,M6044,IF(N6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6044>0,N6044,IF(O6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6044>0,O6044,IF(P6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6044>0,P6044,IF(Q6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6044>0,Q6044,IF(R6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6044>0,R6044,IF(S6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6044>0,S6044,IF(T6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6044>0,T6044,IF(U6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6044>0,U6044,IF(V6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6044>0,V6044,IF(W6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6044>0,W6044,IF(X6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6044>0,X6044,IF(Y6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6044>0,Y6044,IF(Z6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6044>0,Z6044,IF(AA6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6044>0,AA6044,IF(AB6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6044>0,AB6044,IF(AC6022>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6044,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F6057,Allocations!$R$21:$R$28,0),MATCH(C6057,Allocations!$R$21:$U$21,0))","v":1},null,{"$f":"C6008","v":"Catenary"},2023,null,null,null,0,{"$f":"IF(K6057>0,K6057,IF(L6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6057>0,L6057,IF(M6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6057>0,M6057,IF(N6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6057>0,N6057,IF(O6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6057>0,O6057,IF(P6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6057>0,P6057,IF(Q6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6057>0,Q6057,IF(R6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6057>0,R6057,IF(S6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6057>0,S6057,IF(T6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6057>0,T6057,IF(U6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6057>0,U6057,IF(V6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6057>0,V6057,IF(W6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6057>0,W6057,IF(X6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6057>0,X6057,IF(Y6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6057>0,Y6057,IF(Z6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6057>0,Z6057,IF(AA6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6057>0,AA6057,IF(AB6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6057>0,AB6057,IF(AC6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6057,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2023,null,"Catenary2023"]
[null,null,{"$f":"\"Year of original \"&C6067","v":"Year of original FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"\"Year of replacement \"&C6077","v":"Year of replacement FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D6087","v":1},null,{"$f":"C6008","v":"Catenary"},2024,null,null,null,0,0,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,null,{"$f":"C6008","v":"Catenary"},null,null,2024,null,"Catenary2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D6097","v":1},null,{"$f":"C6008","v":"Catenary"},2025,null,null,null,0,{"$f":"IF(K6099>0,K6099,IF(L6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6099>0,L6099,IF(M6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6099>0,M6099,IF(N6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6099>0,N6099,IF(O6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6099>0,O6099,IF(P6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6099>0,P6099,IF(Q6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6099>0,Q6099,IF(R6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6099>0,R6099,IF(S6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6099>0,S6099,IF(T6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6099>0,T6099,IF(U6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6099>0,U6099,IF(V6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6099>0,V6099,IF(W6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6099>0,W6099,IF(X6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6099>0,X6099,IF(Y6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6099>0,Y6099,IF(Z6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6099>0,Z6099,IF(AA6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6099>0,AA6099,IF(AB6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6099>0,AB6099,IF(AC6017>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6099,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2025,null,"Catenary2025"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D6117","v":0},null,{"$f":"C6008","v":"Catenary"},2029,null,null,null,0,{"$f":"IF(K6123>0,K6123,IF(L6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6123>0,L6123,IF(M6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6123>0,M6123,IF(N6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6123>0,N6123,IF(O6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6123>0,O6123,IF(P6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6123>0,P6123,IF(Q6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6123>0,Q6123,IF(R6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6123>0,R6123,IF(S6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6123>0,S6123,IF(T6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6123>0,T6123,IF(U6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6123>0,U6123,IF(V6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6123>0,V6123,IF(W6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6123>0,W6123,IF(X6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6123>0,X6123,IF(Y6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6123>0,Y6123,IF(Z6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6123>0,Z6123,IF(AA6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6123>0,AA6123,IF(AB6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6123>0,AB6123,IF(AC6021>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6123,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2029,null,"Catenary2029"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D6127","v":0},null,{"$f":"C6008","v":"Catenary"},2030,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,{"$f":"\"Year of replacement \"&C6137","v":"Year of replacement H2 Tank 700 bar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6157,Allocations!$C$21:$C$28,0),MATCH(C6157,Allocations!$C$21:$P$21,0))","v":0},null,{"$f":"C6008","v":"Catenary"},2023,null,null,null,0,{"$f":"IF(K6157>0,K6157,IF(L6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6157>0,L6157,IF(M6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6157>0,M6157,IF(N6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6157>0,N6157,IF(O6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6157>0,O6157,IF(P6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6157>0,P6157,IF(Q6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6157>0,Q6157,IF(R6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6157>0,R6157,IF(S6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6157>0,S6157,IF(T6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6157>0,T6157,IF(U6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6157>0,U6157,IF(V6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6157>0,V6157,IF(W6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6157>0,W6157,IF(X6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6157>0,X6157,IF(Y6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6157>0,Y6157,IF(Z6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6157>0,Z6157,IF(AA6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6157>0,AA6157,IF(AB6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6157>0,AB6157,IF(AC6015>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6157,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2023,null,"Catenary2023"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6167","v":0},null,{"$f":"C6008","v":"Catenary"},2027,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C6008","v":"Catenary"},null,null,2027,null,"Catenary2027"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6177","v":0},null,{"$f":"C6008","v":"Catenary"},2026,null,null,null,0,{"$f":"IF(K6180>0,K6180,IF(L6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6180>0,L6180,IF(M6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6180>0,M6180,IF(N6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6180>0,N6180,IF(O6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6180>0,O6180,IF(P6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6180>0,P6180,IF(Q6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6180>0,Q6180,IF(R6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6180>0,R6180,IF(S6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6180>0,S6180,IF(T6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6180>0,T6180,IF(U6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6180>0,U6180,IF(V6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6180>0,V6180,IF(W6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6180>0,W6180,IF(X6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6180>0,X6180,IF(Y6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6180>0,Y6180,IF(Z6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6180>0,Z6180,IF(AA6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6180>0,AA6180,IF(AB6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6180>0,AB6180,IF(AC6018>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6180,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2026,null,"Catenary2026"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D6187","v":1},null,{"$f":"C6008","v":"Catenary"},2029,null,null,null,0,0,0,0,0,0,0,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,null,{"$f":"C6008","v":"Catenary"},null,null,2029,null,"Catenary2029"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D6197","v":1},null,{"$f":"C6008","v":"Catenary"},2025,null,null,null,0,{"$f":"IF(K6199>0,K6199,IF(L6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),L$6,0))","v":0},{"$f":"IF(L6199>0,L6199,IF(M6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),M$6,0))","v":0},{"$f":"IF(M6199>0,M6199,IF(N6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),N$6,0))","v":0},{"$f":"IF(N6199>0,N6199,IF(O6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),O$6,0))","v":0},{"$f":"IF(O6199>0,O6199,IF(P6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),P$6,0))","v":0},{"$f":"IF(P6199>0,P6199,IF(Q6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Q$6,0))","v":0},{"$f":"IF(Q6199>0,Q6199,IF(R6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),R$6,0))","v":0},{"$f":"IF(R6199>0,R6199,IF(S6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),S$6,0))","v":0},{"$f":"IF(S6199>0,S6199,IF(T6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),T$6,0))","v":0},{"$f":"IF(T6199>0,T6199,IF(U6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),U$6,0))","v":0},{"$f":"IF(U6199>0,U6199,IF(V6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),V$6,0))","v":0},{"$f":"IF(V6199>0,V6199,IF(W6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),W$6,0))","v":0},{"$f":"IF(W6199>0,W6199,IF(X6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),X$6,0))","v":0},{"$f":"IF(X6199>0,X6199,IF(Y6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Y$6,0))","v":0},{"$f":"IF(Y6199>0,Y6199,IF(Z6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),Z$6,0))","v":0},{"$f":"IF(Z6199>0,Z6199,IF(AA6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AA$6,0))","v":0},{"$f":"IF(AA6199>0,AA6199,IF(AB6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AB$6,0))","v":0},{"$f":"IF(AB6199>0,AB6199,IF(AC6039>INDEX('Input_4x2_Rig 220kW'!$E$68:$E$76,MATCH($C6199,'Input_4x2_Rig 220kW'!$C$68:$C$76,0)),AC$6,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2025,null,"Catenary2025"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6227","v":0},null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$8","v":"[t]"},null,null,null,{"$f":"IF($D6234=0,0,IF(L$6>=$G6234,L6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(L6184=0,L6174,L6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(M$6>=$G6234,M6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(M6184=0,M6174,M6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(N$6>=$G6234,N6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(N6184=0,N6174,N6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(O$6>=$G6234,O6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(O6184=0,O6174,O6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(P$6>=$G6234,P6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(P6184=0,P6174,P6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(Q$6>=$G6234,Q6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Q6184=0,Q6174,Q6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(R$6>=$G6234,R6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(R6184=0,R6174,R6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(S$6>=$G6234,S6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(S6184=0,S6174,S6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(T$6>=$G6234,T6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(T6184=0,T6174,T6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(U$6>=$G6234,U6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(U6184=0,U6174,U6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(V$6>=$G6234,V6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(V6184=0,V6174,V6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(W$6>=$G6234,W6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(W6184=0,W6174,W6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(X$6>=$G6234,X6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(X6184=0,X6174,X6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(Y$6>=$G6234,Y6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Y6184=0,Y6174,Y6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(Z$6>=$G6234,Z6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(Z6184=0,Z6174,Z6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(AA$6>=$G6234,AA6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AA6184=0,AA6174,AA6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(AB$6>=$G6234,AB6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AB6184=0,AB6174,AB6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},{"$f":"IF($D6234=0,0,IF(AC$6>=$G6234,AC6214/INDEX(Input_General!$E$169:$V$169,,MATCH(IF(AC6184=0,AC6174,AC6184),Input_General!$E$166:$V$166,0))/1000,0))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$7","v":"Tonnenkilometer"},{"$f":"IFERROR(SUMIFS(L6241:AC6241,$L$6:$AC$6,\">=\"&$G6241,$L$6:$AC$6,\"<\"&$G6241+Input_General!$E$22),\"Error\")","v":1887186.7297535213},{"$f":"IFERROR(SUMIFS(L6241:AC6241,$L$6:$AC$6,\">=\"&$G6241,$L$6:$AC$6,\"<\"&$G6241+Input_General!$F$22),\"Error\")","v":3774373.4595070416},null,{"$f":"IF(L$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-L6221-L6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*L6011,0)","v":0},{"$f":"IF(M$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-M6221-M6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*M6011,0)","v":0},{"$f":"IF(N$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-N6221-N6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*N6011,0)","v":0},{"$f":"IF(O$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-O6221-O6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*O6011,0)","v":0},{"$f":"IF(P$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-P6221-P6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*P6011,0)","v":377437.34595070424},{"$f":"IF(Q$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Q6221-Q6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Q6011,0)","v":377437.34595070424},{"$f":"IF(R$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-R6221-R6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*R6011,0)","v":377437.34595070424},{"$f":"IF(S$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-S6221-S6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*S6011,0)","v":377437.34595070424},{"$f":"IF(T$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-T6221-T6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*T6011,0)","v":377437.34595070424},{"$f":"IF(U$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-U6221-U6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*U6011,0)","v":377437.34595070424},{"$f":"IF(V$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-V6221-V6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*V6011,0)","v":377437.34595070424},{"$f":"IF(W$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-W6221-W6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*W6011,0)","v":377437.34595070424},{"$f":"IF(X$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-X6221-X6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*X6011,0)","v":377437.34595070424},{"$f":"IF(Y$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Y6221-Y6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Y6011,0)","v":377437.34595070424},{"$f":"IF(Z$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-Z6221-Z6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*Z6011,0)","v":377437.34595070424},{"$f":"IF(AA$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AA6221-AA6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AA6011,0)","v":377437.34595070424},{"$f":"IF(AB$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AB6221-AB6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AB6011,0)","v":377437.34595070424},{"$f":"IF(AC$6>=$G6241,(('Input_4x2_Rig 220kW'!$E$237-INDEX('Input_4x2_Rig 220kW'!$B$244:$V$252,MATCH($F6241,'Input_4x2_Rig 220kW'!$C$244:$C$252,0),MATCH($G6241,'Input_4x2_Rig 220kW'!$B$244:$V$244,0)))-AC6221-AC6231)*'Input_4x2_Rig 220kW'!$F$237*(1-'Input_4x2_Rig 220kW'!$G$237)*AC6011,0)","v":377437.34595070424},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6236","v":"tonne-kilometre"},null,2027,null,"Catenarytonne-kilometre2027"]
[null,null,{"$f":"Terms!$D$7","v":"CAPEX"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$D$13","v":"Total CAPEX reduced by Residual Value"},null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},67196.726512797963,79793.453025595925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},"Total CAPEX reduced by Residual Value",null,2030,null,"CatenaryTotal CAPEX reduced by Residual Value2030"]
[null,null,{"$f":"Terms!$D$10","v":"Total Residual Value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6279","v":"Total Residual Value"},null,0,null,"CatenaryTotal Residual Value0"]
[null,null,{"$f":"Terms!$E$21","v":"Total original cost of vehicle at purchase"},null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6290:AC6290,$L$6:$AC$6,\">=\"&$G6290,$L$6:$AC$6,\"<\"&$G6290+Input_General!$E$22),\"Error\")","v":173522.81568253969},{"$f":"IFERROR(SUMIFS(L6290:AC6290,$L$6:$AC$6,\">=\"&$G6290,$L$6:$AC$6,\"<\"&$G6290+Input_General!$F$22),\"Error\")","v":173522.81568253969},null,{"$f":"L6300+L6333+L6374+L6415+L6456+L6497+L6538+L6579+L6620+L6661","v":173522.81568253969},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C6008","v":"Catenary"},"Total original cost of vehicle at purchase",null,2023,null,"CatenaryTotal original cost of vehicle at purchase2023"]
[null,null,{"$f":"Terms!$E$7","v":"Truck without Powertrain"},null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6305:AC6305,$L$6:$AC$6,\">=\"&$G6305,$L$6:$AC$6,\"<\"&$G6305+Input_General!$E$22),\"Error\")","v":54600},{"$f":"IFERROR(SUMIFS(L6305:AC6305,$L$6:$AC$6,\">=\"&$G6305,$L$6:$AC$6,\"<\"&$G6305+Input_General!$F$22),\"Error\")","v":54600},null,{"$f":"IFERROR(IF($G6305=L$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=M$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=N$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=O$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=P$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":54600},{"$f":"IFERROR(IF($G6305=R$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=S$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=T$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=U$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=V$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=W$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=X$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6305=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$7:$L$9,MATCH($C6305,'Input_4x2_Rig 220kW'!$C$7:$C$9,0),MATCH($G6305,'Input_4x2_Rig 220kW'!$B$7:$L$7,0)),0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6299","v":"CAPEX Truck without Powertrain"},null,2028,null,"CatenaryCAPEX Truck without Powertrain2028"]
[null,null,{"$f":"Terms!$E$18","v":"Cost of Powertrain"},null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6313:AC6313,$L$6:$AC$6,\">=\"&$G6313,$L$6:$AC$6,\"<\"&$G6303+Input_General!$E$22),\"Error\")","v":114587.40818825396},{"$f":"IFERROR(SUMIFS(L6313:AC6313,$L$6:$AC$6,\">=\"&$G6313,$L$6:$AC$6,\"<\"&$G6313+Input_General!$F$22),\"Error\")","v":114587.40818825396},{"$f":"SUMIFS(K6333:K6698,$G6333:$G6698,$G6313,$E6333:$E6698,$C6313)","v":0},0,0,0,114587.40818825396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"C6008","v":"Catenary"},{"$f":"C2309","v":"CAPEX Powertrain"},null,2026,null,"CatenaryCAPEX Powertrain2026"]
[null,null,{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},52719.63318319145,40122.906670393488,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},"Residual Value of Powertrain",null,2030,null,"CatenaryResidual Value of Powertrain2030"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6343","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6344-1+Input_General!$E$22,$K6344:$AC6344),I6334*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6344-1+Input_General!$F$22,$K6344:$AC6344),I6334*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6344=0,IF(OR(K6344>0,L6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6344=0,IF(OR(L6344>0,M6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6344=0,IF(OR(M6344>0,N6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6344=0,IF(OR(N6344>0,O6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6344=0,IF(OR(O6344>0,P6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6344=0,IF(OR(P6344>0,Q6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6344=0,IF(OR(Q6344>0,R6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6344=0,IF(OR(R6344>0,S6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6344=0,IF(OR(S6344>0,T6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6344=0,IF(OR(T6344>0,U6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6344=0,IF(OR(U6344>0,V6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6344=0,IF(OR(V6344>0,W6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6344=0,IF(OR(W6344>0,X6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6344=0,IF(OR(X6344>0,Y6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6344=0,IF(OR(Y6344>0,Z6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6344=0,IF(OR(Z6344>0,AA6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6344=0,IF(OR(AA6344>0,AB6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6344=0,IF(OR(AB6344>0,AC6334>0),MAX(0,($J6334-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6344-($J6334*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6344,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6342","v":"Residual Value Diesel Drivetrain"},null,2024,null,"CatenaryResidual Value Diesel Drivetrain2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6343","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6349-1+Input_General!$E$22,$K6349:$AC6349),I6339*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6349-1+Input_General!$F$22,$K6349:$AC6349),I6339*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6349=0,IF(OR(K6349>0,L6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6349=0,IF(OR(L6349>0,M6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6349=0,IF(OR(M6349>0,N6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6349=0,IF(OR(N6349>0,O6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6349=0,IF(OR(O6349>0,P6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6349=0,IF(OR(P6349>0,Q6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6349=0,IF(OR(Q6349>0,R6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6349=0,IF(OR(R6349>0,S6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6349=0,IF(OR(S6349>0,T6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6349=0,IF(OR(T6349>0,U6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6349=0,IF(OR(U6349>0,V6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6349=0,IF(OR(V6349>0,W6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6349=0,IF(OR(W6349>0,X6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6349=0,IF(OR(X6349>0,Y6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6349=0,IF(OR(Y6349>0,Z6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6349=0,IF(OR(Z6349>0,AA6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6349=0,IF(OR(AA6349>0,AB6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6349=0,IF(OR(AB6349>0,AC6339>0),MAX(0,($J6339-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6349-($J6339*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6349,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6342","v":"Residual Value Diesel Drivetrain"},null,2029,null,"CatenaryResidual Value Diesel Drivetrain2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6363","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6367-1+Input_General!$E$22,$K6367:$AC6367),I6357*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6367-1+Input_General!$F$22,$K6367:$AC6367),I6357*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6367=0,IF(OR(K6367>0,L6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6367=0,IF(OR(L6367>0,M6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6367=0,IF(OR(M6367>0,N6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6367=0,IF(OR(N6367>0,O6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6367=0,IF(OR(O6367>0,P6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6367=0,IF(OR(P6367>0,Q6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6367=0,IF(OR(Q6367>0,R6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6367=0,IF(OR(R6367>0,S6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6367=0,IF(OR(S6367>0,T6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6367=0,IF(OR(T6367>0,U6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6367=0,IF(OR(U6367>0,V6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6367=0,IF(OR(V6367>0,W6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6367=0,IF(OR(W6367>0,X6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6367=0,IF(OR(X6367>0,Y6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6367=0,IF(OR(Y6367>0,Z6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6367=0,IF(OR(Z6367>0,AA6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6367=0,IF(OR(AA6367>0,AB6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6367=0,IF(OR(AB6367>0,AC6357>0),MAX(0,($J6357-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6367-($J6357*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6367,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6362","v":"Residual Value Replacement Unit Diesel Drivetrain"},null,2027,null,"CatenaryResidual Value Replacement Unit Diesel Drivetrain2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6384,Allocations!$C$21:$C$28,0),MATCH($C6384,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6384-1+Input_General!$E$22,$K6384:$AC6384),I6374*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":25660.22448979591},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6384-1+Input_General!$F$22,$K6384:$AC6384),I6374*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":19529.020408163251},0,{"$f":"IF(K6384=0,IF(OR(K6384>0,L6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011)))","v":30565.187755102037},{"$f":"IF(L6384=0,IF(OR(L6384>0,M6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011)))","v":29338.946938775505},{"$f":"IF(M6384=0,IF(OR(M6384>0,N6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011)))","v":28112.706122448973},{"$f":"IF(N6384=0,IF(OR(N6384>0,O6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011)))","v":26886.465306122442},{"$f":"IF(O6384=0,IF(OR(O6384>0,P6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011)))","v":25660.22448979591},{"$f":"IF(P6384=0,IF(OR(P6384>0,Q6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011)))","v":24433.983673469378},{"$f":"IF(Q6384=0,IF(OR(Q6384>0,R6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011)))","v":23207.742857142846},{"$f":"IF(R6384=0,IF(OR(R6384>0,S6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011)))","v":21981.502040816315},{"$f":"IF(S6384=0,IF(OR(S6384>0,T6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011)))","v":20755.261224489783},{"$f":"IF(T6384=0,IF(OR(T6384>0,U6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011)))","v":19529.020408163251},{"$f":"IF(U6384=0,IF(OR(U6384>0,V6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011)))","v":18302.779591836719},{"$f":"IF(V6384=0,IF(OR(V6384>0,W6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011)))","v":17076.538775510187},{"$f":"IF(W6384=0,IF(OR(W6384>0,X6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011)))","v":15850.297959183657},{"$f":"IF(X6384=0,IF(OR(X6384>0,Y6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011)))","v":14624.057142857127},{"$f":"IF(Y6384=0,IF(OR(Y6384>0,Z6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011)))","v":13397.816326530598},{"$f":"IF(Z6384=0,IF(OR(Z6384>0,AA6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011)))","v":12171.575510204068},{"$f":"IF(AA6384=0,IF(OR(AA6384>0,AB6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011)))","v":10945.334693877538},{"$f":"IF(AB6384=0,IF(OR(AB6384>0,AC6374>0),MAX(0,($J6374-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6384-($J6374*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6384,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011)))","v":9719.0938775510076},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6383","v":"Residual Value E-Drive"},null,2023,null,"CatenaryResidual Value E-Drive2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6384","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6390-1+Input_General!$E$22,$K6390:$AC6390),I6380*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":12600.450122448978},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6390-1+Input_General!$F$22,$K6390:$AC6390),I6380*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":9589.7231020408108},0,{"$f":"IF(K6390=0,IF(OR(K6390>0,L6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6390=0,IF(OR(L6390>0,M6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6390=0,IF(OR(M6390>0,N6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6390=0,IF(OR(N6390>0,O6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6390=0,IF(OR(O6390>0,P6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6390=0,IF(OR(P6390>0,Q6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6390=0,IF(OR(Q6390>0,R6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011)))","v":15009.031738775511},{"$f":"IF(R6390=0,IF(OR(R6390>0,S6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011)))","v":14406.886334693878},{"$f":"IF(S6390=0,IF(OR(S6390>0,T6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011)))","v":13804.740930612244},{"$f":"IF(T6390=0,IF(OR(T6390>0,U6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011)))","v":13202.595526530611},{"$f":"IF(U6390=0,IF(OR(U6390>0,V6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011)))","v":12600.450122448978},{"$f":"IF(V6390=0,IF(OR(V6390>0,W6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011)))","v":11998.304718367344},{"$f":"IF(W6390=0,IF(OR(W6390>0,X6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011)))","v":11396.159314285711},{"$f":"IF(X6390=0,IF(OR(X6390>0,Y6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011)))","v":10794.013910204078},{"$f":"IF(Y6390=0,IF(OR(Y6390>0,Z6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011)))","v":10191.868506122444},{"$f":"IF(Z6390=0,IF(OR(Z6390>0,AA6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011)))","v":9589.7231020408108},{"$f":"IF(AA6390=0,IF(OR(AA6390>0,AB6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011)))","v":8987.5776979591774},{"$f":"IF(AB6390=0,IF(OR(AB6390>0,AC6380>0),MAX(0,($J6380-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6390-($J6380*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6390,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011)))","v":8385.432293877544},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6383","v":"Residual Value E-Drive"},null,2029,null,"CatenaryResidual Value E-Drive2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6404","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6410-1+Input_General!$E$22,$K6410:$AC6410),I6400*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6410-1+Input_General!$F$22,$K6410:$AC6410),I6400*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6410=0,IF(OR(K6410>0,L6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6410=0,IF(OR(L6410>0,M6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6410=0,IF(OR(M6410>0,N6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6410=0,IF(OR(N6410>0,O6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6410=0,IF(OR(O6410>0,P6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6410=0,IF(OR(P6410>0,Q6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6410=0,IF(OR(Q6410>0,R6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6410=0,IF(OR(R6410>0,S6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6410=0,IF(OR(S6410>0,T6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6410=0,IF(OR(T6410>0,U6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6410=0,IF(OR(U6410>0,V6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6410=0,IF(OR(V6410>0,W6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6410=0,IF(OR(W6410>0,X6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6410=0,IF(OR(X6410>0,Y6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6410=0,IF(OR(Y6410>0,Z6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6410=0,IF(OR(Z6410>0,AA6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6410=0,IF(OR(AA6410>0,AB6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6410=0,IF(OR(AB6410>0,AC6400>0),MAX(0,($J6400-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6410-($J6400*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6410,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6403","v":"Residual Value Replacement Unit E-Drive"},null,2029,null,"CatenaryResidual Value Replacement Unit E-Drive2029"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6425","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6432-1+Input_General!$E$22,$K6432:$AC6432),I6422*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6432-1+Input_General!$F$22,$K6432:$AC6432),I6422*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6432=0,IF(OR(K6432>0,L6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6432=0,IF(OR(L6432>0,M6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6432=0,IF(OR(M6432>0,N6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6432=0,IF(OR(N6432>0,O6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6432=0,IF(OR(O6432>0,P6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6432=0,IF(OR(P6432>0,Q6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6432=0,IF(OR(Q6432>0,R6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6432=0,IF(OR(R6432>0,S6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6432=0,IF(OR(S6432>0,T6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6432=0,IF(OR(T6432>0,U6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6432=0,IF(OR(U6432>0,V6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6432=0,IF(OR(V6432>0,W6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6432=0,IF(OR(W6432>0,X6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6432=0,IF(OR(X6432>0,Y6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6432=0,IF(OR(Y6432>0,Z6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6432=0,IF(OR(Z6432>0,AA6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6432=0,IF(OR(AA6432>0,AB6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6432=0,IF(OR(AB6432>0,AC6422>0),MAX(0,($J6422-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6432-($J6422*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6432,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6424","v":"Residual Value FC Stack"},null,2030,null,"CatenaryResidual Value FC Stack2030"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6445","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6448-1+Input_General!$E$22,$K6448:$AC6448),I6438*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6448-1+Input_General!$F$22,$K6448:$AC6448),I6438*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6448=0,IF(OR(K6448>0,L6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6448=0,IF(OR(L6448>0,M6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6448=0,IF(OR(M6448>0,N6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6448=0,IF(OR(N6448>0,O6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6448=0,IF(OR(O6448>0,P6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6448=0,IF(OR(P6448>0,Q6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6448=0,IF(OR(Q6448>0,R6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6448=0,IF(OR(R6448>0,S6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6448=0,IF(OR(S6448>0,T6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6448=0,IF(OR(T6448>0,U6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6448=0,IF(OR(U6448>0,V6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6448=0,IF(OR(V6448>0,W6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6448=0,IF(OR(W6448>0,X6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6448=0,IF(OR(X6448>0,Y6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6448=0,IF(OR(Y6448>0,Z6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6448=0,IF(OR(Z6448>0,AA6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6448=0,IF(OR(AA6448>0,AB6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6448=0,IF(OR(AB6448>0,AC6438>0),MAX(0,($J6438-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6448-($J6438*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6448,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6444","v":"Residual Value Replacement Unit FC Stack"},null,2026,null,"CatenaryResidual Value Replacement Unit FC Stack2026"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D6466","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6467-1+Input_General!$E$22,$K6467:$AC6467),I6457*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":31005.876165539674},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6467-1+Input_General!$F$22,$K6467:$AC6467),I6457*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":23597.392479968246},0,{"$f":"IF(K6467=0,IF(OR(K6467>0,L6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6467=0,IF(OR(L6467>0,M6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011)))","v":36932.663113996823},{"$f":"IF(M6467=0,IF(OR(M6467>0,N6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011)))","v":35450.966376882534},{"$f":"IF(N6467=0,IF(OR(N6467>0,O6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011)))","v":33969.269639768245},{"$f":"IF(O6467=0,IF(OR(O6467>0,P6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011)))","v":32487.572902653959},{"$f":"IF(P6467=0,IF(OR(P6467>0,Q6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011)))","v":31005.876165539674},{"$f":"IF(Q6467=0,IF(OR(Q6467>0,R6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011)))","v":29524.179428425388},{"$f":"IF(R6467=0,IF(OR(R6467>0,S6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011)))","v":28042.482691311103},{"$f":"IF(S6467=0,IF(OR(S6467>0,T6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011)))","v":26560.785954196817},{"$f":"IF(T6467=0,IF(OR(T6467>0,U6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011)))","v":25079.089217082532},{"$f":"IF(U6467=0,IF(OR(U6467>0,V6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011)))","v":23597.392479968246},{"$f":"IF(V6467=0,IF(OR(V6467>0,W6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011)))","v":22115.695742853961},{"$f":"IF(W6467=0,IF(OR(W6467>0,X6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011)))","v":20633.999005739675},{"$f":"IF(X6467=0,IF(OR(X6467>0,Y6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011)))","v":19152.30226862539},{"$f":"IF(Y6467=0,IF(OR(Y6467>0,Z6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011)))","v":17670.605531511104},{"$f":"IF(Z6467=0,IF(OR(Z6467>0,AA6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011)))","v":16188.908794396819},{"$f":"IF(AA6467=0,IF(OR(AA6467>0,AB6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011)))","v":14707.212057282533},{"$f":"IF(AB6467=0,IF(OR(AB6467>0,AC6457>0),MAX(0,($J6457-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6467-($J6457*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6467,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011)))","v":13225.515320168248},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6465","v":"Residual Value Small Battery"},null,2024,null,"CatenaryResidual Value Small Battery2024"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6476,Allocations!$C$21:$C$28,0),MATCH($C6476,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6476:AC6476,$L$6:$AC$6,\">=\"&$G6476,$L$6:$AC$6,\"<\"&$G6476+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6476:AC6476,$L$6:$AC$6,\">=\"&$G6476,$L$6:$AC$6,\"<\"&$G6456+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6476=\"x\",\"x\",\nIF(L6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(M$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(M6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6476=\"x\",\"x\",\nIF(M6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(N$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(N6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6476=\"x\",\"x\",\nIF(N6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(O$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(O6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6476=\"x\",\"x\",\nIF(O6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(P$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(P6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6476=\"x\",\"x\",\nIF(P6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Q$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Q6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6476=\"x\",\"x\",\nIF(Q6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(R$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(R6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6476=\"x\",\"x\",\nIF(R6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(S$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(S6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6476=\"x\",\"x\",\nIF(S6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(T$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(T6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6476=\"x\",\"x\",\nIF(T6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(U$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(U6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6476=\"x\",\"x\",\nIF(U6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(V$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(V6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6476=\"x\",\"x\",\nIF(V6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(W$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(W6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6476=\"x\",\"x\",\nIF(W6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(X$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(X6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6476=\"x\",\"x\",\nIF(X6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Y$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Y6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6476=\"x\",\"x\",\nIF(Y6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(Z$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(Z6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6476=\"x\",\"x\",\nIF(Z6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AA$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AA6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6476=\"x\",\"x\",\nIF(AA6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AB$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AB6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6476=\"x\",\"x\",\nIF(AB6476=0,INDEX(Input_General!$B$138:$V$138,,MATCH(AC$6,Input_General!$B$136:$V$136,0))*'Input_4x2_Rig 220kW'!$E$127*IF(AC6015>'Input_4x2_Rig 220kW'!$E$71,1,0)*$D6476,\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6475","v":"CAPEX Replacement Unit Small Battery"},null,2023,null,"CatenaryCAPEX Replacement Unit Small Battery2023"]
[null,null,{"$f":"Terms!$E$11","v":"Small Battery"},{"$f":"D6486","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6490-1+Input_General!$E$22,$K6490:$AC6490),I6480*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6490-1+Input_General!$F$22,$K6490:$AC6490),I6480*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6490=0,IF(OR(K6490>0,L6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6490=0,IF(OR(L6490>0,M6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6490=0,IF(OR(M6490>0,N6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6490=0,IF(OR(N6490>0,O6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6490=0,IF(OR(O6490>0,P6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6490=0,IF(OR(P6490>0,Q6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6490=0,IF(OR(Q6490>0,R6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6490=0,IF(OR(R6490>0,S6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6490=0,IF(OR(S6490>0,T6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6490=0,IF(OR(T6490>0,U6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6490=0,IF(OR(U6490>0,V6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6490=0,IF(OR(V6490>0,W6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6490=0,IF(OR(W6490>0,X6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6490=0,IF(OR(X6490>0,Y6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6490=0,IF(OR(Y6490>0,Z6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6490=0,IF(OR(Z6490>0,AA6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6490=0,IF(OR(AA6490>0,AB6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6490=0,IF(OR(AB6490>0,AC6480>0),MAX(0,($J6480-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6490-($J6480*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6490,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6485","v":"Residual Value Replacement Unit Small Battery"},null,2027,null,"CatenaryResidual Value Replacement Unit Small Battery2027"]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D6497","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6502:AC6502,$L$6:$AC$6,\">=\"&$G6502,$L$6:$AC$6,\"<\"&$G6502+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6502:AC6502,$L$6:$AC$6,\">=\"&$G6502,$L$6:$AC$6,\"<\"&$G6502+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G6502=L$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=M$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=N$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=O$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=P$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=R$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=S$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=T$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=U$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=V$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=W$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=X$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6502=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F6502,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH($G6502,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6502,0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6496","v":"CAPEX H2 Tank 350 bar"},null,{"$f":"G6502","v":2028},null,{"$f":"AE6502&AF6502&AH6502","v":"CatenaryCAPEX H2 Tank 350 bar2028"}]
[null,null,{"$f":"Terms!$E$12","v":"H2 Tank 350 bar"},{"$f":"D6517","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6518:AC6518,$L$6:$AC$6,\">=\"&$G6518,$L$6:$AC$6,\"<\"&$G6498+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6518:AC6518,$L$6:$AC$6,\">=\"&$G6518,$L$6:$AC$6,\"<\"&$G6498+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6518=\"x\",\"x\",IF(L6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(M6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6518=\"x\",\"x\",IF(M6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(N6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6518=\"x\",\"x\",IF(N6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(O6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6518=\"x\",\"x\",IF(O6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(P6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6518=\"x\",\"x\",IF(P6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(Q6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6518=\"x\",\"x\",IF(Q6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(R6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6518=\"x\",\"x\",IF(R6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(S6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6518=\"x\",\"x\",IF(S6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(T6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6518=\"x\",\"x\",IF(T6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(U6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6518=\"x\",\"x\",IF(U6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(V6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6518=\"x\",\"x\",IF(V6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(W6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6518=\"x\",\"x\",IF(W6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(X6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6518=\"x\",\"x\",IF(X6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(Y6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6518=\"x\",\"x\",IF(Y6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(Z6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6518=\"x\",\"x\",IF(Z6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(AA6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6518=\"x\",\"x\",IF(AA6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(AB6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6518=\"x\",\"x\",IF(AB6518=0,INDEX('Input_4x2_Rig 220kW'!$B$133:$V$138,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6518,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$133:$C$138,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6518*IF(AC6016>'Input_4x2_Rig 220kW'!$E$72,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6516","v":"CAPEX Replacement Unit H2 Tank 350 bar"},null,2024,null,"CatenaryCAPEX Replacement Unit H2 Tank 350 bar2024"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"D6538","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6540:AC6540,$L$6:$AC$6,\">=\"&$G6540,$L$6:$AC$6,\"<\"&$G6540+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6540:AC6540,$L$6:$AC$6,\">=\"&$G6540,$L$6:$AC$6,\"<\"&$G6540+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G6540=L$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=M$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=N$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=O$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=P$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=R$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=S$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=T$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=U$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=V$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=W$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=X$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6540=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F6540,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH($G6540,'Input_4x2_Rig 220kW'!$B$133:$V$133,0))*$D6540,0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6537","v":"CAPEX H2 Tank 700 bar"},null,2025,null,"CatenaryCAPEX H2 Tank 700 bar2025"]
[null,null,{"$f":"Terms!$E$13","v":"H2 Tank 700 bar"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6558,Allocations!$C$21:$C$28,0),MATCH($C6558,Allocations!$C$21:$P$21,0))","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6558:AC6558,$L$6:$AC$6,\">=\"&$G6558,$L$6:$AC$6,\"<\"&$G6558+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6558:AC6558,$L$6:$AC$6,\">=\"&$G6558,$L$6:$AC$6,\"<\"&$G6538+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6558=\"x\",\"x\",IF(L6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(M6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6558=\"x\",\"x\",IF(M6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(N6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6558=\"x\",\"x\",IF(N6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(O6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6558=\"x\",\"x\",IF(O6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(P6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6558=\"x\",\"x\",IF(P6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(Q6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6558=\"x\",\"x\",IF(Q6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(R6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6558=\"x\",\"x\",IF(R6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(S6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6558=\"x\",\"x\",IF(S6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(T6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6558=\"x\",\"x\",IF(T6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(U6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6558=\"x\",\"x\",IF(U6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(V6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6558=\"x\",\"x\",IF(V6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(W6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6558=\"x\",\"x\",IF(W6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(X6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6558=\"x\",\"x\",IF(X6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(Y6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6558=\"x\",\"x\",IF(Y6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(Z6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6558=\"x\",\"x\",IF(Z6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(AA6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6558=\"x\",\"x\",IF(AA6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(AB6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6558=\"x\",\"x\",IF(AB6558=0,INDEX('Input_4x2_Rig 220kW'!$B$150:$V$155,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6558,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$150:$C$155,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$150:$V$150,0))*$D6558*IF(AC6015>'Input_4x2_Rig 220kW'!$E$73,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6557","v":"CAPEX Replacement Unit H2 Tank 700 bar"},null,2023,null,"CatenaryCAPEX Replacement Unit H2 Tank 700 bar2023"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,{"$f":"G6566","v":0},null,{"$f":"AE6566&AF6566&AH6566","v":"Catenary0"}]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D6579","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6581:AC6581,$L$6:$AC$6,\">=\"&$G6581,$L$6:$AC$6,\"<\"&$G6581+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6581:AC6581,$L$6:$AC$6,\">=\"&$G6581,$L$6:$AC$6,\"<\"&$G6581+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G6581=L$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=M$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=N$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=O$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=P$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=Q$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=R$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=S$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=T$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=U$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=V$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=W$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=X$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=Y$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=Z$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=AA$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=AB$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6581=AC$6,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AF$96:AF$102,MATCH($F6581,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH($G6581,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6581,0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6578","v":"CAPEX H2 Tank LH2"},null,2025,null,"CatenaryCAPEX H2 Tank LH22025"]
[null,null,{"$f":"Terms!$D$11&\" \"&Terms!$E$14","v":"Residual Value H2 Tank LH2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6588","v":"Residual Value H2 Tank LH2"},null,0,null,"CatenaryResidual Value H2 Tank LH20"]
[null,null,{"$f":"Terms!$E$14","v":"H2 Tank LH2"},{"$f":"D6599","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6604:AC6604,$L$6:$AC$6,\">=\"&$G6604,$L$6:$AC$6,\"<\"&$G6584+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6604:AC6604,$L$6:$AC$6,\">=\"&$G6604,$L$6:$AC$6,\"<\"&$G6584+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6604=\"x\",\"x\",IF(L6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(M6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6604=\"x\",\"x\",IF(M6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(N6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6604=\"x\",\"x\",IF(N6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(O6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6604=\"x\",\"x\",IF(O6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(P6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6604=\"x\",\"x\",IF(P6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(Q6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6604=\"x\",\"x\",IF(Q6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(R6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6604=\"x\",\"x\",IF(R6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(S6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6604=\"x\",\"x\",IF(S6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(T6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6604=\"x\",\"x\",IF(T6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(U6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6604=\"x\",\"x\",IF(U6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(V6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6604=\"x\",\"x\",IF(V6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(W6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6604=\"x\",\"x\",IF(W6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(X6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6604=\"x\",\"x\",IF(X6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(Y6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6604=\"x\",\"x\",IF(Y6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(Z6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6604=\"x\",\"x\",IF(Z6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(AA6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6604=\"x\",\"x\",IF(AA6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(AB6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6604=\"x\",\"x\",IF(AB6604=0,INDEX('Input_4x2_Rig 220kW'!$B$167:$V$172,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6604,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$167:$C$172,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$167:$V$167,0))*$D6604*IF(AC6020>'Input_4x2_Rig 220kW'!$E$74,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6598","v":"CAPEX Replacement Unit H2 Tank LH2"},null,2028,null,"CatenaryCAPEX Replacement Unit H2 Tank LH22028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6620","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6623:AC6623,$L$6:$AC$6,\">=\"&$G6623,$L$6:$AC$6,\"<\"&$G6623+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6623:AC6623,$L$6:$AC$6,\">=\"&$G6623,$L$6:$AC$6,\"<\"&$G6623+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G6623=L$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*L6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=M$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*M6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=N$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*N6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=O$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*O6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=P$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*P6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=Q$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*Q6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=R$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*R6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=S$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*S6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=T$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*T6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=U$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*U6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=V$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*V6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=W$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*W6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=X$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*X6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=Y$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*Y6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=Z$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*Z6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=AA$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*AA6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=AB$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*AB6210*$D6623,0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6623=AC$6,\nINDEX(Input_General!$B$168:$V$168,,MATCH($G6623,Input_General!$B$166:$V$166,0))*AC6210*$D6623,0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6619","v":"CAPEX Large Battery"},null,2026,null,"CatenaryCAPEX Large Battery2026"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6630","v":0},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6635-1+Input_General!$E$22,$K6635:$AC6635),I6625*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6635-1+Input_General!$F$22,$K6635:$AC6635),I6625*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6635=0,IF(OR(K6635>0,L6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6635=0,IF(OR(L6635>0,M6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6635=0,IF(OR(M6635>0,N6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6635=0,IF(OR(N6635>0,O6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6635=0,IF(OR(O6635>0,P6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6635=0,IF(OR(P6635>0,Q6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6635=0,IF(OR(Q6635>0,R6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6635=0,IF(OR(R6635>0,S6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6635=0,IF(OR(S6635>0,T6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6635=0,IF(OR(T6635>0,U6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6635=0,IF(OR(U6635>0,V6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6635=0,IF(OR(V6635>0,W6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6635=0,IF(OR(W6635>0,X6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6635=0,IF(OR(X6635>0,Y6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6635=0,IF(OR(Y6635>0,Z6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6635=0,IF(OR(Z6635>0,AA6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6635=0,IF(OR(AA6635>0,AB6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6635=0,IF(OR(AB6635>0,AC6625>0),MAX(0,($J6625-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6635-($J6625*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6635,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6629","v":"Residual Value Large Battery"},null,2028,null,"CatenaryResidual Value Large Battery2028"]
[null,null,{"$f":"Terms!$E$15","v":"Large Battery"},{"$f":"D6640","v":0},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6645:AC6645,$L$6:$AC$6,\">=\"&$G6645,$L$6:$AC$6,\"<\"&$G6625+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6645:AC6645,$L$6:$AC$6,\">=\"&$G6645,$L$6:$AC$6,\"<\"&$G6625+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6645=\"x\",\"x\",\nIF(L6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(M$6,Input_General!$B$166:$V$166,0))*M6212*IF(M6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6645=\"x\",\"x\",\nIF(M6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(N$6,Input_General!$B$166:$V$166,0))*N6212*IF(N6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6645=\"x\",\"x\",\nIF(N6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(O$6,Input_General!$B$166:$V$166,0))*O6212*IF(O6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6645=\"x\",\"x\",\nIF(O6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(P$6,Input_General!$B$166:$V$166,0))*P6212*IF(P6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6645=\"x\",\"x\",\nIF(P6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Q$6,Input_General!$B$166:$V$166,0))*Q6212*IF(Q6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6645=\"x\",\"x\",\nIF(Q6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(R$6,Input_General!$B$166:$V$166,0))*R6212*IF(R6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6645=\"x\",\"x\",\nIF(R6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(S$6,Input_General!$B$166:$V$166,0))*S6212*IF(S6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6645=\"x\",\"x\",\nIF(S6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(T$6,Input_General!$B$166:$V$166,0))*T6212*IF(T6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6645=\"x\",\"x\",\nIF(T6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(U$6,Input_General!$B$166:$V$166,0))*U6212*IF(U6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6645=\"x\",\"x\",\nIF(U6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(V$6,Input_General!$B$166:$V$166,0))*V6212*IF(V6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6645=\"x\",\"x\",\nIF(V6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(W$6,Input_General!$B$166:$V$166,0))*W6212*IF(W6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6645=\"x\",\"x\",\nIF(W6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(X$6,Input_General!$B$166:$V$166,0))*X6212*IF(X6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6645=\"x\",\"x\",\nIF(X6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Y$6,Input_General!$B$166:$V$166,0))*Y6212*IF(Y6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6645=\"x\",\"x\",\nIF(Y6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(Z$6,Input_General!$B$166:$V$166,0))*Z6212*IF(Z6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6645=\"x\",\"x\",\nIF(Z6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AA$6,Input_General!$B$166:$V$166,0))*AA6212*IF(AA6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6645=\"x\",\"x\",\nIF(AA6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AB$6,Input_General!$B$166:$V$166,0))*AB6212*IF(AB6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6645=\"x\",\"x\",\nIF(AB6645=0,INDEX(Input_General!$B$168:$V$168,,MATCH(AC$6,Input_General!$B$166:$V$166,0))*AC6212*IF(AC6020>'Input_4x2_Rig 220kW'!$E$75,1,0)*$D6645,\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6639","v":"CAPEX Replacement Unit Large Battery"},null,2028,null,"CatenaryCAPEX Replacement Unit Large Battery2028"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6671,Allocations!$C$21:$C$28,0),MATCH($C6671,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6671-1+Input_General!$E$22,$K6671:$AC6671),I6661*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":39120.987428571447},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6671-1+Input_General!$F$22,$K6671:$AC6671),I6661*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":29773.494857142883},0,{"$f":"IF(K6671=0,IF(OR(K6671>0,L6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011)))","v":46598.981485714292},{"$f":"IF(L6671=0,IF(OR(L6671>0,M6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011)))","v":44729.482971428581},{"$f":"IF(M6671=0,IF(OR(M6671>0,N6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011)))","v":42859.984457142869},{"$f":"IF(N6671=0,IF(OR(N6671>0,O6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011)))","v":40990.485942857158},{"$f":"IF(O6671=0,IF(OR(O6671>0,P6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011)))","v":39120.987428571447},{"$f":"IF(P6671=0,IF(OR(P6671>0,Q6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011)))","v":37251.488914285736},{"$f":"IF(Q6671=0,IF(OR(Q6671>0,R6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011)))","v":35381.990400000024},{"$f":"IF(R6671=0,IF(OR(R6671>0,S6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011)))","v":33512.491885714313},{"$f":"IF(S6671=0,IF(OR(S6671>0,T6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011)))","v":31642.993371428598},{"$f":"IF(T6671=0,IF(OR(T6671>0,U6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011)))","v":29773.494857142883},{"$f":"IF(U6671=0,IF(OR(U6671>0,V6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011)))","v":27903.996342857168},{"$f":"IF(V6671=0,IF(OR(V6671>0,W6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011)))","v":26034.497828571453},{"$f":"IF(W6671=0,IF(OR(W6671>0,X6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011)))","v":24164.999314285738},{"$f":"IF(X6671=0,IF(OR(X6671>0,Y6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011)))","v":22295.500800000023},{"$f":"IF(Y6671=0,IF(OR(Y6671>0,Z6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011)))","v":20426.002285714309},{"$f":"IF(Z6671=0,IF(OR(Z6671>0,AA6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011)))","v":18556.503771428594},{"$f":"IF(AA6671=0,IF(OR(AA6671>0,AB6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011)))","v":16687.005257142879},{"$f":"IF(AB6671=0,IF(OR(AB6671>0,AC6661>0),MAX(0,($J6661-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6671-($J6661*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6671,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011)))","v":14817.506742857164},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6670","v":"Residual Value Catenary Equipment"},null,2023,null,"CatenaryResidual Value Catenary Equipment2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"INDEX(Allocations!$C$21:$P$28,MATCH(F6681,Allocations!$C$21:$C$28,0),MATCH($C6681,Allocations!$C$21:$P$21,0))","v":1},{"$f":"Terms!$E$18","v":"Cost of Powertrain"},{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(SUMIFS(L6681:AC6681,$L$6:$AC$6,\">=\"&$G6681,$L$6:$AC$6,\"<\"&$G6681+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6681:AC6681,$L$6:$AC$6,\">=\"&$G6681,$L$6:$AC$6,\"<\"&$G6661+Input_General!$F$22),\"Error\")","v":0},null,0,{"$f":"IFERROR(IF(L6681=\"x\",\"x\",IF(L6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!O$96:O$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(M$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(M6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(M6681=\"x\",\"x\",IF(M6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!P$96:P$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(N$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(N6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(N6681=\"x\",\"x\",IF(N6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Q$96:Q$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(O$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(O6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(O6681=\"x\",\"x\",IF(O6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!R$96:R$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(P$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(P6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(P6681=\"x\",\"x\",IF(P6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!S$96:S$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(Q$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(Q6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Q6681=\"x\",\"x\",IF(Q6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!T$96:T$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(R$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(R6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(R6681=\"x\",\"x\",IF(R6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!U$96:U$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(S$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(S6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(S6681=\"x\",\"x\",IF(S6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!V$96:V$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(T$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(T6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(T6681=\"x\",\"x\",IF(T6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!W$96:W$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(U$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(U6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(U6681=\"x\",\"x\",IF(U6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!X$96:X$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(V$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(V6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(V6681=\"x\",\"x\",IF(V6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Y$96:Y$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(W$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(W6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(W6681=\"x\",\"x\",IF(W6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!Z$96:Z$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(X$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(X6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(X6681=\"x\",\"x\",IF(X6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AA$96:AA$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(Y$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(Y6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Y6681=\"x\",\"x\",IF(Y6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AB$96:AB$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(Z$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(Z6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(Z6681=\"x\",\"x\",IF(Z6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AC$96:AC$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(AA$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(AA6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AA6681=\"x\",\"x\",IF(AA6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AD$96:AD$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(AB$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(AB6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},{"$f":"IFERROR(IF(AB6681=\"x\",\"x\",IF(AB6681=0,INDEX('Input_4x2_Rig 220kW'!$B$184:$V$189,MATCH(INDEX('Cockpit Details'!AE$96:AE$102,MATCH($F6681,'Cockpit Details'!$N$96:$N$102,0)),'Input_4x2_Rig 220kW'!$C$184:$C$189,0),MATCH(AC$6,'Input_4x2_Rig 220kW'!$B$184:$V$184,0))*$D6681*IF(AC6015>'Input_4x2_Rig 220kW'!$E$76,1,0),\"x\")),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6680","v":"CAPEX Replacement Unit Catenary Equipment"},null,2023,null,"CatenaryCAPEX Replacement Unit Catenary Equipment2023"]
[null,null,{"$f":"Terms!$E$16","v":"Catenary Equipment"},{"$f":"D6691","v":1},{"$f":"Terms!$E$19","v":"Residual Value of Powertrain"},{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$12","v":"EUR/unit"},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6693-1+Input_General!$E$22,$K6693:$AC6693),I6683*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},{"$f":"IFERROR(MAX(SUMIF($K$6:$AC$6,$G6693-1+Input_General!$F$22,$K6693:$AC6693),I6683*INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))),\"Error\")","v":0},0,{"$f":"IF(K6693=0,IF(OR(K6693>0,L6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011))),0),MAX(0.01,K6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*L6011)))","v":0},{"$f":"IF(L6693=0,IF(OR(L6693>0,M6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011))),0),MAX(0.01,L6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*M6011)))","v":0},{"$f":"IF(M6693=0,IF(OR(M6693>0,N6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011))),0),MAX(0.01,M6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*N6011)))","v":0},{"$f":"IF(N6693=0,IF(OR(N6693>0,O6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011))),0),MAX(0.01,N6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*O6011)))","v":0},{"$f":"IF(O6693=0,IF(OR(O6693>0,P6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011))),0),MAX(0.01,O6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*P6011)))","v":0},{"$f":"IF(P6693=0,IF(OR(P6693>0,Q6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011))),0),MAX(0.01,P6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Q6011)))","v":0},{"$f":"IF(Q6693=0,IF(OR(Q6693>0,R6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011))),0),MAX(0.01,Q6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*R6011)))","v":0},{"$f":"IF(R6693=0,IF(OR(R6693>0,S6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011))),0),MAX(0.01,R6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*S6011)))","v":0},{"$f":"IF(S6693=0,IF(OR(S6693>0,T6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011))),0),MAX(0.01,S6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*T6011)))","v":0},{"$f":"IF(T6693=0,IF(OR(T6693>0,U6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011))),0),MAX(0.01,T6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*U6011)))","v":0},{"$f":"IF(U6693=0,IF(OR(U6693>0,V6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011))),0),MAX(0.01,U6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*V6011)))","v":0},{"$f":"IF(V6693=0,IF(OR(V6693>0,W6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011))),0),MAX(0.01,V6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*W6011)))","v":0},{"$f":"IF(W6693=0,IF(OR(W6693>0,X6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011))),0),MAX(0.01,W6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*X6011)))","v":0},{"$f":"IF(X6693=0,IF(OR(X6693>0,Y6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011))),0),MAX(0.01,X6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Y6011)))","v":0},{"$f":"IF(Y6693=0,IF(OR(Y6693>0,Z6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011))),0),MAX(0.01,Y6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*Z6011)))","v":0},{"$f":"IF(Z6693=0,IF(OR(Z6693>0,AA6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011))),0),MAX(0.01,Z6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AA6011)))","v":0},{"$f":"IF(AA6693=0,IF(OR(AA6693>0,AB6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011))),0),MAX(0.01,AA6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AB6011)))","v":0},{"$f":"IF(AB6693=0,IF(OR(AB6693>0,AC6683>0),MAX(0,($J6683-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011))),0),MAX(0.01,AB6693-($J6683*(1-INDEX('Input_4x2_Rig 220kW'!$F$66:$F$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0)))/INDEX('Input_4x2_Rig 220kW'!$E$66:$E$76,MATCH($C6693,'Input_4x2_Rig 220kW'!$C$66:$C$76,0))*AC6011)))","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6690","v":"Residual Value Replacement Unit Catenary Equipment"},null,2025,null,"CatenaryResidual Value Replacement Unit Catenary Equipment2025"]
[null,null,{"$f":"Terms!$E$17","v":"Infrastructure"},{"$f":"INDEX('Cockpit Details'!$H$25:$H$31,MATCH(F6704,'Cockpit Details'!$F$25:$F$31,0))","v":0},null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6704:AC6704,$L$6:$AC$6,\">=\"&$G6704,$L$6:$AC$6,\"<\"&$G6704+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6704:AC6704,$L$6:$AC$6,\">=\"&$G6704,$L$6:$AC$6,\"<\"&$G6704+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IFERROR(IF($G6704=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},{"$f":"IFERROR(IF($G6704=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6704,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6704,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6704,'Cockpit Details'!$F$25:$F$31,0)),0),\"Error\")","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C2700","v":"CAPEX Infrastructure"},null,2026,null,"CatenaryCAPEX Infrastructure2026"]
[null,null,{"$f":"C6713","v":"Total Opex"},null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},250125.97463570608,499148.87284382194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},"Total Opex",null,2024,null,"CatenaryTotal Opex2024"]
[null,null,{"$f":"C6733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6735:AC6735,$L$6:$AC$6,\">=\"&$G6735,$L$6:$AC$6,\"<\"&$G6735+Input_General!$E$22),\"Error\")","v":14241.205714285714},{"$f":"IFERROR(SUMIFS(L6735:AC6735,$L$6:$AC$6,\">=\"&$G6735,$L$6:$AC$6,\"<\"&$G6735+Input_General!$F$22),\"Error\")","v":26791.268249999997},null,{"$f":"IF(L$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":3026.2562142857146},{"$f":"IF(N$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2937.2486785714286},{"$f":"IF(O$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2848.2411428571427},{"$f":"IF(P$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2759.2336071428567},{"$f":"IF(Q$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2670.2260714285708},{"$f":"IF(R$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2581.2185357142848},{"$f":"IF(S$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2492.2110000000002},{"$f":"IF(T$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2492.2110000000002},{"$f":"IF(U$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2492.2110000000002},{"$f":"IF(V$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2492.2110000000002},{"$f":"IF(W$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2492.2110000000002},{"$f":"IF(X$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2492.2110000000002},{"$f":"IF(Y$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2492.2110000000002},{"$f":"IF(Z$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2492.2110000000002},{"$f":"IF(AA$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2492.2110000000002},{"$f":"IF(AB$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2492.2110000000002},{"$f":"IF(AC$6>=$G6735,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6735,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6735,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2492.2110000000002},null,{"$f":"C6008","v":"Catenary"},"Energy/Fuel Cost w/o tax/surcharges",null,2024,null,"CatenaryEnergy/Fuel Cost w/o tax/surcharges2024"]
[null,null,{"$f":"C6733","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6737:AC6737,$L$6:$AC$6,\">=\"&$G6737,$L$6:$AC$6,\"<\"&$G6737+Input_General!$E$22),\"Error\")","v":13152.648214285713},{"$f":"IFERROR(SUMIFS(L6737:AC6737,$L$6:$AC$6,\">=\"&$G6737,$L$6:$AC$6,\"<\"&$G6737+Input_General!$F$22),\"Error\")","v":25428.453214285713},null,{"$f":"IF(L$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(L$6,Input_EnergyFuel!$B$8:$V$8,0))*L6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(M$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(M$6,Input_EnergyFuel!$B$8:$V$8,0))*M6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(N$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(N$6,Input_EnergyFuel!$B$8:$V$8,0))*N6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":0},{"$f":"IF(O$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(O$6,Input_EnergyFuel!$B$8:$V$8,0))*O6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2805.8982857142855},{"$f":"IF(P$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(P$6,Input_EnergyFuel!$B$8:$V$8,0))*P6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2718.2139642857137},{"$f":"IF(Q$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Q$6,Input_EnergyFuel!$B$8:$V$8,0))*Q6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2630.5296428571423},{"$f":"IF(R$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(R$6,Input_EnergyFuel!$B$8:$V$8,0))*R6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2542.845321428571},{"$f":"IF(S$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(S$6,Input_EnergyFuel!$B$8:$V$8,0))*S6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2455.1610000000001},{"$f":"IF(T$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(T$6,Input_EnergyFuel!$B$8:$V$8,0))*T6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2455.1610000000001},{"$f":"IF(U$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(U$6,Input_EnergyFuel!$B$8:$V$8,0))*U6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2455.1610000000001},{"$f":"IF(V$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(V$6,Input_EnergyFuel!$B$8:$V$8,0))*V6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2455.1610000000001},{"$f":"IF(W$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(W$6,Input_EnergyFuel!$B$8:$V$8,0))*W6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2455.1610000000001},{"$f":"IF(X$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(X$6,Input_EnergyFuel!$B$8:$V$8,0))*X6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2455.1610000000001},{"$f":"IF(Y$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Y$6,Input_EnergyFuel!$B$8:$V$8,0))*Y6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2455.1610000000001},{"$f":"IF(Z$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(Z$6,Input_EnergyFuel!$B$8:$V$8,0))*Z6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2455.1610000000001},{"$f":"IF(AA$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AA$6,Input_EnergyFuel!$B$8:$V$8,0))*AA6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2455.1610000000001},{"$f":"IF(AB$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AB$6,Input_EnergyFuel!$B$8:$V$8,0))*AB6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2455.1610000000001},{"$f":"IF(AC$6>=$G6737,INDEX(Input_EnergyFuel!$B$8:$V$16,MATCH($F6737,Input_EnergyFuel!$C$8:$C$16,0),MATCH(AC$6,Input_EnergyFuel!$B$8:$V$8,0))*AC6011*(INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6734,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH($G6737,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))),0)","v":2455.1610000000001},null,{"$f":"C6008","v":"Catenary"},"Energy/Fuel Cost w/o tax/surcharges",null,2026,null,"CatenaryEnergy/Fuel Cost w/o tax/surcharges2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6757:AC6757,$L$6:$AC$6,\">=\"&$G6757,$L$6:$AC$6,\"<\"&$G6757+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6757:AC6757,$L$6:$AC$6,\">=\"&$G6757,$L$6:$AC$6,\"<\"&$G6757+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"IF(L$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(L$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*L6011,0)","v":0},{"$f":"IF(M$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(M$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*M6011,0)","v":0},{"$f":"IF(N$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(N$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*N6011,0)","v":0},{"$f":"IF(O$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(O$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*O6011,0)","v":0},{"$f":"IF(P$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(P$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*P6011,0)","v":0},{"$f":"IF(Q$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Q$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*Q6011,0)","v":0},{"$f":"IF(R$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(R$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*R6011,0)","v":0},{"$f":"IF(S$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(S$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*S6011,0)","v":0},{"$f":"IF(T$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(T$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*T6011,0)","v":0},{"$f":"IF(U$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(U$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*U6011,0)","v":0},{"$f":"IF(V$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(V$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*V6011,0)","v":0},{"$f":"IF(W$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(W$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*W6011,0)","v":0},{"$f":"IF(X$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(X$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*X6011,0)","v":0},{"$f":"IF(Y$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Y$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*Y6011,0)","v":0},{"$f":"IF(Z$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(Z$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*Z6011,0)","v":0},{"$f":"IF(AA$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AA$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*AA6011,0)","v":0},{"$f":"IF(AB$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AB$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*AB6011,0)","v":0},{"$f":"IF(AC$6>=$G6757,INDEX(Input_EnergyFuel!$E$179:$V$179,,MATCH(AC$6,Input_EnergyFuel!$E$177:$V$177,0))*INDEX('Input_4x2_Rig 220kW'!$B$209:$V$217,MATCH($F6757,'Input_4x2_Rig 220kW'!$C$209:$C$217,0),MATCH($G6757,'Input_4x2_Rig 220kW'!$B$209:$V$209,0))*AC6011,0)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6753","v":"AdBlue"},null,2026,null,"CatenaryAdBlue2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},0,null,0,null,"Catenary00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},0,null,0,null,"Catenary00"]
[null,null,"Truck Taxation Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,0,null,"CatenaryTruck Taxation Total0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6776+I6786","v":7557.0230789600428},15796.501157499077,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2023,null,"CatenaryTruck Taxation Total2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},7629.8676258870119,15847.802002755228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2024,null,"CatenaryTruck Taxation Total2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},7688.0991449723097,15837.119202867132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2025,null,"CatenaryTruck Taxation Total2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},7819.1410123245969,15944.677107609303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2026,null,"CatenaryTruck Taxation Total2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},6404.3018386950116,12956.852553248265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2027,null,"CatenaryTruck Taxation Total2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},6459.9781510921366,12993.869661546234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2028,null,"CatenaryTruck Taxation Total2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},6490.6648794233442,13005.897185778291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2029,null,"CatenaryTruck Taxation Total2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},5759.2034747687212,11518.406949537441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6765","v":"Truck Taxation Total"},null,2030,null,"CatenaryTruck Taxation Total2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6774","v":0},null,0,null,"Catenary00"]
[null,null,{"$f":"Terms!$F$9","v":"Registration Fee"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,0,null,"CatenaryRegistration Fee0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6776:AC6776,$L$6:$AC$6,\">=\"&$G6776,$L$6:$AC$6,\"<\"&$G6776+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6776:AC6776,$L$6:$AC$6,\">=\"&$G6776,$L$6:$AC$6,\"<\"&$G6776+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*L6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*M6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*N6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*O6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*P6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*Q6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*R6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*S6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*T6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*U6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*V6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*W6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*X6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*Y6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*Z6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*AA6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*AB6290","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6776,Input_General!$C$24:$C$32,0))*AC6290","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2023,null,"CatenaryRegistration Fee2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6777:AC6777,$L$6:$AC$6,\">=\"&$G6777,$L$6:$AC$6,\"<\"&$G6777+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6777:AC6777,$L$6:$AC$6,\">=\"&$G6777,$L$6:$AC$6,\"<\"&$G6777+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*L6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*M6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*N6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*O6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*P6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*Q6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*R6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*S6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*T6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*U6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*V6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*W6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*X6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*Y6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*Z6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*AA6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*AB6291","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6777,Input_General!$C$24:$C$32,0))*AC6291","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2024,null,"CatenaryRegistration Fee2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6778:AC6778,$L$6:$AC$6,\">=\"&$G6778,$L$6:$AC$6,\"<\"&$G6778+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6778:AC6778,$L$6:$AC$6,\">=\"&$G6778,$L$6:$AC$6,\"<\"&$G6778+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*L6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*M6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*N6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*O6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*P6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*Q6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*R6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*S6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*T6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*U6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*V6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*W6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*X6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*Y6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*Z6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*AA6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*AB6292","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6778,Input_General!$C$24:$C$32,0))*AC6292","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2025,null,"CatenaryRegistration Fee2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6779:AC6779,$L$6:$AC$6,\">=\"&$G6779,$L$6:$AC$6,\"<\"&$G6779+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6779:AC6779,$L$6:$AC$6,\">=\"&$G6779,$L$6:$AC$6,\"<\"&$G6779+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*L6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*M6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*N6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*O6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*P6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*Q6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*R6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*S6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*T6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*U6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*V6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*W6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*X6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*Y6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*Z6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*AA6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*AB6293","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6779,Input_General!$C$24:$C$32,0))*AC6293","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2026,null,"CatenaryRegistration Fee2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6780:AC6780,$L$6:$AC$6,\">=\"&$G6780,$L$6:$AC$6,\"<\"&$G6780+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6780:AC6780,$L$6:$AC$6,\">=\"&$G6780,$L$6:$AC$6,\"<\"&$G6780+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*L6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*M6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*N6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*O6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*P6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*Q6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*R6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*S6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*T6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*U6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*V6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*W6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*X6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*Y6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*Z6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*AA6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*AB6294","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6780,Input_General!$C$24:$C$32,0))*AC6294","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2027,null,"CatenaryRegistration Fee2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6781:AC6781,$L$6:$AC$6,\">=\"&$G6781,$L$6:$AC$6,\"<\"&$G6781+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6781:AC6781,$L$6:$AC$6,\">=\"&$G6781,$L$6:$AC$6,\"<\"&$G6781+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*L6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*M6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*N6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*O6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*P6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*Q6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*R6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*S6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*T6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*U6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*V6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*W6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*X6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*Y6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*Z6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*AA6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*AB6295","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6781,Input_General!$C$24:$C$32,0))*AC6295","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2028,null,"CatenaryRegistration Fee2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6782:AC6782,$L$6:$AC$6,\">=\"&$G6782,$L$6:$AC$6,\"<\"&$G6782+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6782:AC6782,$L$6:$AC$6,\">=\"&$G6782,$L$6:$AC$6,\"<\"&$G6782+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*L6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*M6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*N6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*O6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*P6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*Q6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*R6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*S6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*T6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*U6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*V6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*W6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*X6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*Y6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*Z6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*AA6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*AB6296","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6782,Input_General!$C$24:$C$32,0))*AC6296","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2029,null,"CatenaryRegistration Fee2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6783:AC6783,$L$6:$AC$6,\">=\"&$G6783,$L$6:$AC$6,\"<\"&$G6783+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6783:AC6783,$L$6:$AC$6,\">=\"&$G6783,$L$6:$AC$6,\"<\"&$G6783+Input_General!$F$22),\"Error\")","v":0},null,{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*L6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*M6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*N6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*O6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*P6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*Q6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*R6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*S6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*T6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*U6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*V6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*W6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*X6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*Y6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*Z6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*AA6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*AB6297","v":0},{"$f":"INDEX(Input_General!$E$24:$E$32,MATCH($F6783,Input_General!$C$24:$C$32,0))*AC6297","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6775","v":"Registration Fee"},null,2030,null,"CatenaryRegistration Fee2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6784","v":0},null,0,null,"Catenary00"]
[null,null,{"$f":"Terms!$F$10","v":"Motor Vehicle Tax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,0,null,"CatenaryMotor Vehicle Tax0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6786:AC6786,$L$6:$AC$6,\">=\"&$G6786,$L$6:$AC$6,\"<\"&$G6786+Input_General!$E$22),\"Error\")","v":7557.0230789600428},{"$f":"IFERROR(SUMIFS(L6786:AC6786,$L$6:$AC$6,\">=\"&$G6786,$L$6:$AC$6,\"<\"&$G6786+Input_General!$F$22),\"Error\")","v":15796.501157499077},null,{"$f":"IF(L$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":1452.7026573733915},{"$f":"IF(M$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":1481.1649239139692},{"$f":"IF(N$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":1509.627190454547},{"$f":"IF(O$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":1541.0518325575608},{"$f":"IF(P$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1572.4764746605745},{"$f":"IF(Q$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1603.9011167635881},{"$f":"IF(R$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1635.325758866602},{"$f":"IF(S$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1666.7504009696156},{"$f":"IF(T$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1666.7504009696156},{"$f":"IF(U$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1666.7504009696156},{"$f":"IF(V$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1666.7504009696156},{"$f":"IF(W$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1666.7504009696156},{"$f":"IF(X$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1666.7504009696156},{"$f":"IF(Y$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1666.7504009696156},{"$f":"IF(Z$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1666.7504009696156},{"$f":"IF(AA$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1666.7504009696156},{"$f":"IF(AB$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1666.7504009696156},{"$f":"IF(AC$6>=$G6786,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6786,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6786,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6786,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1666.7504009696156},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2023,null,"CatenaryMotor Vehicle Tax2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6787:AC6787,$L$6:$AC$6,\">=\"&$G6787,$L$6:$AC$6,\"<\"&$G6787+Input_General!$E$22),\"Error\")","v":7629.8676258870119},{"$f":"IFERROR(SUMIFS(L6787:AC6787,$L$6:$AC$6,\">=\"&$G6787,$L$6:$AC$6,\"<\"&$G6787+Input_General!$F$22),\"Error\")","v":15847.802002755228},null,{"$f":"IF(L$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":1466.1089131059564},{"$f":"IF(N$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":1494.2818612960002},{"$f":"IF(O$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":1525.3870725621762},{"$f":"IF(P$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1556.4922838283519},{"$f":"IF(Q$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1587.5974950945276},{"$f":"IF(R$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1618.7027063607034},{"$f":"IF(S$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1649.8079176268791},{"$f":"IF(T$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1649.8079176268791},{"$f":"IF(U$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1649.8079176268791},{"$f":"IF(V$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1649.8079176268791},{"$f":"IF(W$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1649.8079176268791},{"$f":"IF(X$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1649.8079176268791},{"$f":"IF(Y$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1649.8079176268791},{"$f":"IF(Z$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1649.8079176268791},{"$f":"IF(AA$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1649.8079176268791},{"$f":"IF(AB$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1649.8079176268791},{"$f":"IF(AC$6>=$G6787,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6787,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6787,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6787,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1649.8079176268791},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2024,null,"CatenaryMotor Vehicle Tax2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6788:AC6788,$L$6:$AC$6,\">=\"&$G6788,$L$6:$AC$6,\"<\"&$G6788+Input_General!$E$22),\"Error\")","v":7688.0991449723097},{"$f":"IFERROR(SUMIFS(L6788:AC6788,$L$6:$AC$6,\">=\"&$G6788,$L$6:$AC$6,\"<\"&$G6788+Input_General!$F$22),\"Error\")","v":15837.119202867132},null,{"$f":"IF(L$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":1476.1637072714607},{"$f":"IF(O$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":1506.8917681329613},{"$f":"IF(P$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1537.6198289944621},{"$f":"IF(Q$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1568.3478898559626},{"$f":"IF(R$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1599.0759507174635},{"$f":"IF(S$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1629.804011578964},{"$f":"IF(T$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1629.804011578964},{"$f":"IF(U$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1629.804011578964},{"$f":"IF(V$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1629.804011578964},{"$f":"IF(W$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1629.804011578964},{"$f":"IF(X$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1629.804011578964},{"$f":"IF(Y$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1629.804011578964},{"$f":"IF(Z$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1629.804011578964},{"$f":"IF(AA$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1629.804011578964},{"$f":"IF(AB$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1629.804011578964},{"$f":"IF(AC$6>=$G6788,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6788,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6788,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6788,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1629.804011578964},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2025,null,"CatenaryMotor Vehicle Tax2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6789:AC6789,$L$6:$AC$6,\">=\"&$G6789,$L$6:$AC$6,\"<\"&$G6789+Input_General!$E$22),\"Error\")","v":7819.1410123245969},{"$f":"IFERROR(SUMIFS(L6789:AC6789,$L$6:$AC$6,\">=\"&$G6789,$L$6:$AC$6,\"<\"&$G6789+Input_General!$F$22),\"Error\")","v":15944.677107609303},null,{"$f":"IF(L$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":1502.5491858728974},{"$f":"IF(P$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1533.1886941689083},{"$f":"IF(Q$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1563.8282024649195},{"$f":"IF(R$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1594.4677107609305},{"$f":"IF(S$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1625.1072190569416},{"$f":"IF(T$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1625.1072190569416},{"$f":"IF(U$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1625.1072190569416},{"$f":"IF(V$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1625.1072190569416},{"$f":"IF(W$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1625.1072190569416},{"$f":"IF(X$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1625.1072190569416},{"$f":"IF(Y$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1625.1072190569416},{"$f":"IF(Z$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1625.1072190569416},{"$f":"IF(AA$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1625.1072190569416},{"$f":"IF(AB$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1625.1072190569416},{"$f":"IF(AC$6>=$G6789,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6789,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6789,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6789,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1625.1072190569416},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2026,null,"CatenaryMotor Vehicle Tax2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6790:AC6790,$L$6:$AC$6,\">=\"&$G6790,$L$6:$AC$6,\"<\"&$G6790+Input_General!$E$22),\"Error\")","v":6404.3018386950116},{"$f":"IFERROR(SUMIFS(L6790:AC6790,$L$6:$AC$6,\">=\"&$G6790,$L$6:$AC$6,\"<\"&$G6790+Input_General!$F$22),\"Error\")","v":12956.852553248265},null,{"$f":"IF(L$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(P$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":1236.3857049815297},{"$f":"IF(Q$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1261.0938509579032},{"$f":"IF(R$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1285.801996934277},{"$f":"IF(S$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1310.5101429106505},{"$f":"IF(T$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1310.5101429106505},{"$f":"IF(U$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1310.5101429106505},{"$f":"IF(V$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1310.5101429106505},{"$f":"IF(W$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1310.5101429106505},{"$f":"IF(X$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1310.5101429106505},{"$f":"IF(Y$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1310.5101429106505},{"$f":"IF(Z$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1310.5101429106505},{"$f":"IF(AA$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1310.5101429106505},{"$f":"IF(AB$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1310.5101429106505},{"$f":"IF(AC$6>=$G6790,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6790,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6790,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6790,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1310.5101429106505},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2027,null,"CatenaryMotor Vehicle Tax2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6791:AC6791,$L$6:$AC$6,\">=\"&$G6791,$L$6:$AC$6,\"<\"&$G6791+Input_General!$E$22),\"Error\")","v":6459.9781510921366},{"$f":"IFERROR(SUMIFS(L6791:AC6791,$L$6:$AC$6,\">=\"&$G6791,$L$6:$AC$6,\"<\"&$G6791+Input_General!$F$22),\"Error\")","v":12993.869661546234},null,{"$f":"IF(L$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(P$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(Q$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":1257.5027291828442},{"$f":"IF(R$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1282.1405156368321},{"$f":"IF(S$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1306.7783020908198},{"$f":"IF(T$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1306.7783020908198},{"$f":"IF(U$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1306.7783020908198},{"$f":"IF(V$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1306.7783020908198},{"$f":"IF(W$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1306.7783020908198},{"$f":"IF(X$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1306.7783020908198},{"$f":"IF(Y$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1306.7783020908198},{"$f":"IF(Z$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1306.7783020908198},{"$f":"IF(AA$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1306.7783020908198},{"$f":"IF(AB$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1306.7783020908198},{"$f":"IF(AC$6>=$G6791,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6791,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6791,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6791,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1306.7783020908198},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2028,null,"CatenaryMotor Vehicle Tax2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6792:AC6792,$L$6:$AC$6,\">=\"&$G6792,$L$6:$AC$6,\"<\"&$G6792+Input_General!$E$22),\"Error\")","v":6490.6648794233442},{"$f":"IFERROR(SUMIFS(L6792:AC6792,$L$6:$AC$6,\">=\"&$G6792,$L$6:$AC$6,\"<\"&$G6792+Input_General!$F$22),\"Error\")","v":13005.897185778291},null,{"$f":"IF(L$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(P$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(Q$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(R$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":1278.479034339387},{"$f":"IF(S$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1303.0464612709891},{"$f":"IF(T$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1303.0464612709891},{"$f":"IF(U$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1303.0464612709891},{"$f":"IF(V$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1303.0464612709891},{"$f":"IF(W$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1303.0464612709891},{"$f":"IF(X$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1303.0464612709891},{"$f":"IF(Y$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1303.0464612709891},{"$f":"IF(Z$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1303.0464612709891},{"$f":"IF(AA$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1303.0464612709891},{"$f":"IF(AB$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1303.0464612709891},{"$f":"IF(AC$6>=$G6792,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6792,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6792,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6792,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1303.0464612709891},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2029,null,"CatenaryMotor Vehicle Tax2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6793:AC6793,$L$6:$AC$6,\">=\"&$G6793,$L$6:$AC$6,\"<\"&$G6793+Input_General!$E$22),\"Error\")","v":5759.2034747687212},{"$f":"IFERROR(SUMIFS(L6793:AC6793,$L$6:$AC$6,\">=\"&$G6793,$L$6:$AC$6,\"<\"&$G6793+Input_General!$F$22),\"Error\")","v":11518.406949537441},null,{"$f":"IF(L$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(L$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(M$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(M$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(N$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(N$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(O$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(O$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(P$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(P$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(Q$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(Q$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(R$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(R$6,Input_General!$B$50:$V$50,0)),0)","v":0},{"$f":"IF(S$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(S$6,Input_General!$B$50:$V$50,0)),0)","v":1151.8406949537443},{"$f":"IF(T$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(T$6,Input_General!$B$50:$V$50,0)),0)","v":1151.8406949537443},{"$f":"IF(U$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(U$6,Input_General!$B$50:$V$50,0)),0)","v":1151.8406949537443},{"$f":"IF(V$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(V$6,Input_General!$B$50:$V$50,0)),0)","v":1151.8406949537443},{"$f":"IF(W$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(W$6,Input_General!$B$50:$V$50,0)),0)","v":1151.8406949537443},{"$f":"IF(X$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(X$6,Input_General!$B$50:$V$50,0)),0)","v":1151.8406949537443},{"$f":"IF(Y$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(Y$6,Input_General!$B$50:$V$50,0)),0)","v":1151.8406949537443},{"$f":"IF(Z$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(Z$6,Input_General!$B$50:$V$50,0)),0)","v":1151.8406949537443},{"$f":"IF(AA$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(AA$6,Input_General!$B$50:$V$50,0)),0)","v":1151.8406949537443},{"$f":"IF(AB$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(AB$6,Input_General!$B$50:$V$50,0)),0)","v":1151.8406949537443},{"$f":"IF(AC$6>=$G6793,INDEX('Cockpit Details'!$H$60:$H$66,MATCH($F6793,'Cockpit Details'!$F$60:$F$66,0))*INDEX($I6290:$I6297,MATCH($G6793,$G6290:$G6297,0))*INDEX(Input_General!$B$50:$V$58,MATCH($F6793,Input_General!$C$50:$C$58,0),MATCH(AC$6,Input_General!$B$50:$V$50,0)),0)","v":1151.8406949537443},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6785","v":"Motor Vehicle Tax"},null,2030,null,"CatenaryMotor Vehicle Tax2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6794","v":0},null,0,null,"Catenary00"]
[null,null,"Maintenance & Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,0,null,"CatenaryMaintenance & Insurance0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6806+I6816+I6826","v":34005.68447047619},{"$f":"J6806+J6816+J6826","v":68011.368940952379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2023,null,"CatenaryMaintenance & Insurance2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"I6807+I6817+I6827","v":33952.768795533331},67905.537591066663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2024,null,"CatenaryMaintenance & Insurance2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},33890.291520590472,67780.583041180944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2025,null,"CatenaryMaintenance & Insurance2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},33875.622245647617,67751.244491295234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2026,null,"CatenaryMaintenance & Insurance2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},32893.055742109209,65786.111484218418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2027,null,"CatenaryMaintenance & Insurance2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},32881.400256206347,65762.800512412694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2028,null,"CatenaryMaintenance & Insurance2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},32869.744770303492,65739.489540606985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2029,null,"CatenaryMaintenance & Insurance2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},32397.490790879681,64794.981581759363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6795","v":"Maintenance & Insurance"},null,2030,null,"CatenaryMaintenance & Insurance2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,"Truck Maintenance Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,0,null,"CatenaryTruck Maintenance Cost0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6806:AC6806,$L$6:$AC$6,\">=\"&$G6806,$L$6:$AC$6,\"<\"&$G6806+Input_General!$E$22),\"Error\")","v":28800},{"$f":"IFERROR(SUMIFS(L6806:AC6806,$L$6:$AC$6,\">=\"&$G6806,$L$6:$AC$6,\"<\"&$G6806+Input_General!$F$22),\"Error\")","v":57600},null,{"$f":"IF(L$6>=$G6806,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(M$6>=$G6806,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(N$6>=$G6806,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(O$6>=$G6806,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(P$6>=$G6806,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Q$6>=$G6806,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(R$6>=$G6806,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(S$6>=$G6806,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(T$6>=$G6806,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(U$6>=$G6806,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(V$6>=$G6806,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(W$6>=$G6806,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(X$6>=$G6806,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Y$6>=$G6806,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Z$6>=$G6806,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AA$6>=$G6806,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AB$6>=$G6806,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AC$6>=$G6806,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6806,Input_General!$C$78:$C$84,0)),0)","v":5760},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2023,null,"CatenaryTruck Maintenance Cost2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6807:AC6807,$L$6:$AC$6,\">=\"&$G6807,$L$6:$AC$6,\"<\"&$G6807+Input_General!$E$22),\"Error\")","v":28800},{"$f":"IFERROR(SUMIFS(L6807:AC6807,$L$6:$AC$6,\">=\"&$G6807,$L$6:$AC$6,\"<\"&$G6807+Input_General!$F$22),\"Error\")","v":57600},null,{"$f":"IF(L$6>=$G6807,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6807,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(N$6>=$G6807,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(O$6>=$G6807,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(P$6>=$G6807,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Q$6>=$G6807,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(R$6>=$G6807,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(S$6>=$G6807,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(T$6>=$G6807,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(U$6>=$G6807,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(V$6>=$G6807,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(W$6>=$G6807,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(X$6>=$G6807,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Y$6>=$G6807,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Z$6>=$G6807,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AA$6>=$G6807,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AB$6>=$G6807,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AC$6>=$G6807,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6807,Input_General!$C$78:$C$84,0)),0)","v":5760},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2024,null,"CatenaryTruck Maintenance Cost2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6808:AC6808,$L$6:$AC$6,\">=\"&$G6808,$L$6:$AC$6,\"<\"&$G6808+Input_General!$E$22),\"Error\")","v":28800},{"$f":"IFERROR(SUMIFS(L6808:AC6808,$L$6:$AC$6,\">=\"&$G6808,$L$6:$AC$6,\"<\"&$G6808+Input_General!$F$22),\"Error\")","v":57600},null,{"$f":"IF(L$6>=$G6808,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6808,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6808,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(O$6>=$G6808,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(P$6>=$G6808,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Q$6>=$G6808,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(R$6>=$G6808,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(S$6>=$G6808,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(T$6>=$G6808,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(U$6>=$G6808,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(V$6>=$G6808,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(W$6>=$G6808,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(X$6>=$G6808,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Y$6>=$G6808,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Z$6>=$G6808,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AA$6>=$G6808,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AB$6>=$G6808,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AC$6>=$G6808,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6808,Input_General!$C$78:$C$84,0)),0)","v":5760},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2025,null,"CatenaryTruck Maintenance Cost2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6809:AC6809,$L$6:$AC$6,\">=\"&$G6809,$L$6:$AC$6,\"<\"&$G6809+Input_General!$E$22),\"Error\")","v":28800},{"$f":"IFERROR(SUMIFS(L6809:AC6809,$L$6:$AC$6,\">=\"&$G6809,$L$6:$AC$6,\"<\"&$G6809+Input_General!$F$22),\"Error\")","v":57600},null,{"$f":"IF(L$6>=$G6809,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6809,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6809,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G6809,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(P$6>=$G6809,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Q$6>=$G6809,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(R$6>=$G6809,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(S$6>=$G6809,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(T$6>=$G6809,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(U$6>=$G6809,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(V$6>=$G6809,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(W$6>=$G6809,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(X$6>=$G6809,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Y$6>=$G6809,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Z$6>=$G6809,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AA$6>=$G6809,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AB$6>=$G6809,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AC$6>=$G6809,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6809,Input_General!$C$78:$C$84,0)),0)","v":5760},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2026,null,"CatenaryTruck Maintenance Cost2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6810:AC6810,$L$6:$AC$6,\">=\"&$G6810,$L$6:$AC$6,\"<\"&$G6810+Input_General!$E$22),\"Error\")","v":28800},{"$f":"IFERROR(SUMIFS(L6810:AC6810,$L$6:$AC$6,\">=\"&$G6810,$L$6:$AC$6,\"<\"&$G6810+Input_General!$F$22),\"Error\")","v":57600},null,{"$f":"IF(L$6>=$G6810,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6810,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6810,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G6810,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G6810,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Q$6>=$G6810,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(R$6>=$G6810,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(S$6>=$G6810,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(T$6>=$G6810,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(U$6>=$G6810,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(V$6>=$G6810,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(W$6>=$G6810,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(X$6>=$G6810,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Y$6>=$G6810,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Z$6>=$G6810,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AA$6>=$G6810,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AB$6>=$G6810,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AC$6>=$G6810,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6810,Input_General!$C$78:$C$84,0)),0)","v":5760},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2027,null,"CatenaryTruck Maintenance Cost2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6811:AC6811,$L$6:$AC$6,\">=\"&$G6811,$L$6:$AC$6,\"<\"&$G6811+Input_General!$E$22),\"Error\")","v":28800},{"$f":"IFERROR(SUMIFS(L6811:AC6811,$L$6:$AC$6,\">=\"&$G6811,$L$6:$AC$6,\"<\"&$G6811+Input_General!$F$22),\"Error\")","v":57600},null,{"$f":"IF(L$6>=$G6811,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6811,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6811,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G6811,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G6811,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(Q$6>=$G6811,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(R$6>=$G6811,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(S$6>=$G6811,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(T$6>=$G6811,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(U$6>=$G6811,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(V$6>=$G6811,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(W$6>=$G6811,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(X$6>=$G6811,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Y$6>=$G6811,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Z$6>=$G6811,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AA$6>=$G6811,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AB$6>=$G6811,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AC$6>=$G6811,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6811,Input_General!$C$78:$C$84,0)),0)","v":5760},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2028,null,"CatenaryTruck Maintenance Cost2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6812:AC6812,$L$6:$AC$6,\">=\"&$G6812,$L$6:$AC$6,\"<\"&$G6812+Input_General!$E$22),\"Error\")","v":28800},{"$f":"IFERROR(SUMIFS(L6812:AC6812,$L$6:$AC$6,\">=\"&$G6812,$L$6:$AC$6,\"<\"&$G6812+Input_General!$F$22),\"Error\")","v":57600},null,{"$f":"IF(L$6>=$G6812,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6812,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6812,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G6812,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G6812,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(Q$6>=$G6812,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(R$6>=$G6812,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(S$6>=$G6812,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(T$6>=$G6812,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(U$6>=$G6812,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(V$6>=$G6812,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(W$6>=$G6812,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(X$6>=$G6812,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Y$6>=$G6812,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Z$6>=$G6812,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AA$6>=$G6812,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AB$6>=$G6812,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AC$6>=$G6812,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6812,Input_General!$C$78:$C$84,0)),0)","v":5760},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2029,null,"CatenaryTruck Maintenance Cost2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6813:AC6813,$L$6:$AC$6,\">=\"&$G6813,$L$6:$AC$6,\"<\"&$G6813+Input_General!$E$22),\"Error\")","v":28800},{"$f":"IFERROR(SUMIFS(L6813:AC6813,$L$6:$AC$6,\">=\"&$G6813,$L$6:$AC$6,\"<\"&$G6813+Input_General!$F$22),\"Error\")","v":57600},null,{"$f":"IF(L$6>=$G6813,L6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(M$6>=$G6813,M6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(N$6>=$G6813,N6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(O$6>=$G6813,O6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(P$6>=$G6813,P6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(Q$6>=$G6813,Q6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(R$6>=$G6813,R6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":0},{"$f":"IF(S$6>=$G6813,S6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(T$6>=$G6813,T6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(U$6>=$G6813,U6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(V$6>=$G6813,V6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(W$6>=$G6813,W6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(X$6>=$G6813,X6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Y$6>=$G6813,Y6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(Z$6>=$G6813,Z6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AA$6>=$G6813,AA6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AB$6>=$G6813,AB6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":5760},{"$f":"IF(AC$6>=$G6813,AC6011*INDEX(Input_General!$E$78:$E$84,MATCH($F6813,Input_General!$C$78:$C$84,0)),0)","v":5760},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6805","v":"Truck Maintenance Cost"},null,2030,null,"CatenaryTruck Maintenance Cost2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,"Insurance Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,0,null,"CatenaryInsurance Cost0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6816:AC6816,$L$6:$AC$6,\">=\"&$G6816,$L$6:$AC$6,\"<\"&$G6816+Input_General!$E$22),\"Error\")","v":5205.6844704761907},{"$f":"IFERROR(SUMIFS(L6816:AC6816,$L$6:$AC$6,\">=\"&$G6816,$L$6:$AC$6,\"<\"&$G6816+Input_General!$F$22),\"Error\")","v":10411.368940952381},null,{"$f":"IF(L$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(M$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(N$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(O$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(P$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(Q$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(R$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(S$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(T$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(U$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(V$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(W$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(X$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(Y$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(Z$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(AA$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(AB$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},{"$f":"IF(AC$6>=$G6816,INDEX($I6290:$I6297,MATCH($G6816,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6816,Input_General!$C$104:$C$110,0)),0)","v":1041.1368940952382},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2023,null,"CatenaryInsurance Cost2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6817:AC6817,$L$6:$AC$6,\">=\"&$G6817,$L$6:$AC$6,\"<\"&$G6817+Input_General!$E$22),\"Error\")","v":5152.7687955333331},{"$f":"IFERROR(SUMIFS(L6817:AC6817,$L$6:$AC$6,\">=\"&$G6817,$L$6:$AC$6,\"<\"&$G6817+Input_General!$F$22),\"Error\")","v":10305.537591066664},null,{"$f":"IF(L$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(N$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(O$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(P$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(Q$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(R$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(S$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(T$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(U$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(V$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(W$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(X$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(Y$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(Z$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(AA$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(AB$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},{"$f":"IF(AC$6>=$G6817,INDEX($I6290:$I6297,MATCH($G6817,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6817,Input_General!$C$104:$C$110,0)),0)","v":1030.5537591066666},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2024,null,"CatenaryInsurance Cost2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6818:AC6818,$L$6:$AC$6,\">=\"&$G6818,$L$6:$AC$6,\"<\"&$G6818+Input_General!$E$22),\"Error\")","v":5090.2915205904756},{"$f":"IFERROR(SUMIFS(L6818:AC6818,$L$6:$AC$6,\">=\"&$G6818,$L$6:$AC$6,\"<\"&$G6818+Input_General!$F$22),\"Error\")","v":10180.583041180951},null,{"$f":"IF(L$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},{"$f":"IF(O$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},{"$f":"IF(P$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},{"$f":"IF(Q$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},{"$f":"IF(R$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},{"$f":"IF(S$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},{"$f":"IF(T$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},{"$f":"IF(U$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},{"$f":"IF(V$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},{"$f":"IF(W$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},{"$f":"IF(X$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},{"$f":"IF(Y$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},{"$f":"IF(Z$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},{"$f":"IF(AA$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},{"$f":"IF(AB$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},{"$f":"IF(AC$6>=$G6818,INDEX($I6290:$I6297,MATCH($G6818,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6818,Input_General!$C$104:$C$110,0)),0)","v":1018.0583041180952},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2025,null,"CatenaryInsurance Cost2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6819:AC6819,$L$6:$AC$6,\">=\"&$G6819,$L$6:$AC$6,\"<\"&$G6819+Input_General!$E$22),\"Error\")","v":5075.6222456476189},{"$f":"IFERROR(SUMIFS(L6819:AC6819,$L$6:$AC$6,\">=\"&$G6819,$L$6:$AC$6,\"<\"&$G6819+Input_General!$F$22),\"Error\")","v":10151.244491295238},null,{"$f":"IF(L$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1015.1244491295238},{"$f":"IF(P$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1015.1244491295238},{"$f":"IF(Q$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1015.1244491295238},{"$f":"IF(R$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1015.1244491295238},{"$f":"IF(S$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1015.1244491295238},{"$f":"IF(T$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1015.1244491295238},{"$f":"IF(U$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1015.1244491295238},{"$f":"IF(V$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1015.1244491295238},{"$f":"IF(W$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1015.1244491295238},{"$f":"IF(X$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1015.1244491295238},{"$f":"IF(Y$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1015.1244491295238},{"$f":"IF(Z$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1015.1244491295238},{"$f":"IF(AA$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1015.1244491295238},{"$f":"IF(AB$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1015.1244491295238},{"$f":"IF(AC$6>=$G6819,INDEX($I6290:$I6297,MATCH($G6819,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6819,Input_General!$C$104:$C$110,0)),0)","v":1015.1244491295238},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2026,null,"CatenaryInsurance Cost2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6820:AC6820,$L$6:$AC$6,\">=\"&$G6820,$L$6:$AC$6,\"<\"&$G6820+Input_General!$E$22),\"Error\")","v":4093.0557421092062},{"$f":"IFERROR(SUMIFS(L6820:AC6820,$L$6:$AC$6,\">=\"&$G6820,$L$6:$AC$6,\"<\"&$G6820+Input_General!$F$22),\"Error\")","v":8186.1114842184106},null,{"$f":"IF(L$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":818.61114842184122},{"$f":"IF(Q$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":818.61114842184122},{"$f":"IF(R$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":818.61114842184122},{"$f":"IF(S$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":818.61114842184122},{"$f":"IF(T$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":818.61114842184122},{"$f":"IF(U$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":818.61114842184122},{"$f":"IF(V$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":818.61114842184122},{"$f":"IF(W$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":818.61114842184122},{"$f":"IF(X$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":818.61114842184122},{"$f":"IF(Y$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":818.61114842184122},{"$f":"IF(Z$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":818.61114842184122},{"$f":"IF(AA$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":818.61114842184122},{"$f":"IF(AB$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":818.61114842184122},{"$f":"IF(AC$6>=$G6820,INDEX($I6290:$I6297,MATCH($G6820,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6820,Input_General!$C$104:$C$110,0)),0)","v":818.61114842184122},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2027,null,"CatenaryInsurance Cost2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6821:AC6821,$L$6:$AC$6,\">=\"&$G6821,$L$6:$AC$6,\"<\"&$G6821+Input_General!$E$22),\"Error\")","v":4081.4002562063497},{"$f":"IFERROR(SUMIFS(L6821:AC6821,$L$6:$AC$6,\">=\"&$G6821,$L$6:$AC$6,\"<\"&$G6821+Input_General!$F$22),\"Error\")","v":8162.8005124126976},null,{"$f":"IF(L$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(Q$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":816.28005124126992},{"$f":"IF(R$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":816.28005124126992},{"$f":"IF(S$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":816.28005124126992},{"$f":"IF(T$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":816.28005124126992},{"$f":"IF(U$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":816.28005124126992},{"$f":"IF(V$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":816.28005124126992},{"$f":"IF(W$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":816.28005124126992},{"$f":"IF(X$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":816.28005124126992},{"$f":"IF(Y$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":816.28005124126992},{"$f":"IF(Z$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":816.28005124126992},{"$f":"IF(AA$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":816.28005124126992},{"$f":"IF(AB$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":816.28005124126992},{"$f":"IF(AC$6>=$G6821,INDEX($I6290:$I6297,MATCH($G6821,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6821,Input_General!$C$104:$C$110,0)),0)","v":816.28005124126992},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2028,null,"CatenaryInsurance Cost2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6822:AC6822,$L$6:$AC$6,\">=\"&$G6822,$L$6:$AC$6,\"<\"&$G6822+Input_General!$E$22),\"Error\")","v":4069.7447703034923},{"$f":"IFERROR(SUMIFS(L6822:AC6822,$L$6:$AC$6,\">=\"&$G6822,$L$6:$AC$6,\"<\"&$G6822+Input_General!$F$22),\"Error\")","v":8139.4895406069836},null,{"$f":"IF(L$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(Q$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(R$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":813.9489540606985},{"$f":"IF(S$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":813.9489540606985},{"$f":"IF(T$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":813.9489540606985},{"$f":"IF(U$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":813.9489540606985},{"$f":"IF(V$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":813.9489540606985},{"$f":"IF(W$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":813.9489540606985},{"$f":"IF(X$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":813.9489540606985},{"$f":"IF(Y$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":813.9489540606985},{"$f":"IF(Z$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":813.9489540606985},{"$f":"IF(AA$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":813.9489540606985},{"$f":"IF(AB$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":813.9489540606985},{"$f":"IF(AC$6>=$G6822,INDEX($I6290:$I6297,MATCH($G6822,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6822,Input_General!$C$104:$C$110,0)),0)","v":813.9489540606985},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,{"$f":"G6822","v":2029},null,{"$f":"AE6822&AF6822&AH6822","v":"CatenaryInsurance Cost2029"}]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6823:AC6823,$L$6:$AC$6,\">=\"&$G6823,$L$6:$AC$6,\"<\"&$G6823+Input_General!$E$22),\"Error\")","v":3597.4907908796822},{"$f":"IFERROR(SUMIFS(L6823:AC6823,$L$6:$AC$6,\">=\"&$G6823,$L$6:$AC$6,\"<\"&$G6823+Input_General!$F$22),\"Error\")","v":7194.9815817593653},null,{"$f":"IF(L$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(M$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(N$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(O$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(P$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(Q$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(R$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":0},{"$f":"IF(S$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":719.4981581759364},{"$f":"IF(T$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":719.4981581759364},{"$f":"IF(U$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":719.4981581759364},{"$f":"IF(V$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":719.4981581759364},{"$f":"IF(W$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":719.4981581759364},{"$f":"IF(X$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":719.4981581759364},{"$f":"IF(Y$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":719.4981581759364},{"$f":"IF(Z$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":719.4981581759364},{"$f":"IF(AA$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":719.4981581759364},{"$f":"IF(AB$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":719.4981581759364},{"$f":"IF(AC$6>=$G6823,INDEX($I6290:$I6297,MATCH($G6823,$G6290:$G6297,0))*INDEX(Input_General!$E$104:$E$110,MATCH($F6823,Input_General!$C$104:$C$110,0)),0)","v":719.4981581759364},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6815","v":"Insurance Cost"},null,2030,null,"CatenaryInsurance Cost2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,"Infrastructure Maintenance Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,0,null,"CatenaryInfrastructure Maintenance Cost0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6826:AC6826,$L$6:$AC$6,\">=\"&$G6826,$L$6:$AC$6,\"<\"&$G6826+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6826:AC6826,$L$6:$AC$6,\">=\"&$G6826,$L$6:$AC$6,\"<\"&$G6826+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6826=0,IF($G6826=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),K6826)","v":0},{"$f":"IF(L6826=0,IF($G6826=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),L6826)","v":0},{"$f":"IF(M6826=0,IF($G6826=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),M6826)","v":0},{"$f":"IF(N6826=0,IF($G6826=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),N6826)","v":0},{"$f":"IF(O6826=0,IF($G6826=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),O6826)","v":0},{"$f":"IF(P6826=0,IF($G6826=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),P6826)","v":0},{"$f":"IF(Q6826=0,IF($G6826=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),Q6826)","v":0},{"$f":"IF(R6826=0,IF($G6826=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),R6826)","v":0},{"$f":"IF(S6826=0,IF($G6826=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),S6826)","v":0},{"$f":"IF(T6826=0,IF($G6826=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),T6826)","v":0},{"$f":"IF(U6826=0,IF($G6826=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),U6826)","v":0},{"$f":"IF(V6826=0,IF($G6826=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),V6826)","v":0},{"$f":"IF(W6826=0,IF($G6826=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),W6826)","v":0},{"$f":"IF(X6826=0,IF($G6826=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),X6826)","v":0},{"$f":"IF(Y6826=0,IF($G6826=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),Y6826)","v":0},{"$f":"IF(Z6826=0,IF($G6826=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),Z6826)","v":0},{"$f":"IF(AA6826=0,IF($G6826=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),AA6826)","v":0},{"$f":"IF(AB6826=0,IF($G6826=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6826,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6826,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6826,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6826,Input_EnergyFuel!$C$152:$C$158,0)),AB6826)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2023,null,"CatenaryInfrastructure Maintenance Cost2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6827:AC6827,$L$6:$AC$6,\">=\"&$G6827,$L$6:$AC$6,\"<\"&$G6827+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6827:AC6827,$L$6:$AC$6,\">=\"&$G6827,$L$6:$AC$6,\"<\"&$G6827+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6827=0,IF($G6827=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),K6827)","v":0},{"$f":"IF(L6827=0,IF($G6827=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),L6827)","v":0},{"$f":"IF(M6827=0,IF($G6827=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),M6827)","v":0},{"$f":"IF(N6827=0,IF($G6827=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),N6827)","v":0},{"$f":"IF(O6827=0,IF($G6827=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),O6827)","v":0},{"$f":"IF(P6827=0,IF($G6827=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),P6827)","v":0},{"$f":"IF(Q6827=0,IF($G6827=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),Q6827)","v":0},{"$f":"IF(R6827=0,IF($G6827=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),R6827)","v":0},{"$f":"IF(S6827=0,IF($G6827=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),S6827)","v":0},{"$f":"IF(T6827=0,IF($G6827=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),T6827)","v":0},{"$f":"IF(U6827=0,IF($G6827=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),U6827)","v":0},{"$f":"IF(V6827=0,IF($G6827=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),V6827)","v":0},{"$f":"IF(W6827=0,IF($G6827=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),W6827)","v":0},{"$f":"IF(X6827=0,IF($G6827=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),X6827)","v":0},{"$f":"IF(Y6827=0,IF($G6827=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),Y6827)","v":0},{"$f":"IF(Z6827=0,IF($G6827=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),Z6827)","v":0},{"$f":"IF(AA6827=0,IF($G6827=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),AA6827)","v":0},{"$f":"IF(AB6827=0,IF($G6827=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6827,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6827,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6827,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6827,Input_EnergyFuel!$C$152:$C$158,0)),AB6827)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2024,null,"CatenaryInfrastructure Maintenance Cost2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6828:AC6828,$L$6:$AC$6,\">=\"&$G6828,$L$6:$AC$6,\"<\"&$G6828+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6828:AC6828,$L$6:$AC$6,\">=\"&$G6828,$L$6:$AC$6,\"<\"&$G6828+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6828=0,IF($G6828=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),K6828)","v":0},{"$f":"IF(L6828=0,IF($G6828=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),L6828)","v":0},{"$f":"IF(M6828=0,IF($G6828=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),M6828)","v":0},{"$f":"IF(N6828=0,IF($G6828=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),N6828)","v":0},{"$f":"IF(O6828=0,IF($G6828=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),O6828)","v":0},{"$f":"IF(P6828=0,IF($G6828=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),P6828)","v":0},{"$f":"IF(Q6828=0,IF($G6828=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),Q6828)","v":0},{"$f":"IF(R6828=0,IF($G6828=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),R6828)","v":0},{"$f":"IF(S6828=0,IF($G6828=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),S6828)","v":0},{"$f":"IF(T6828=0,IF($G6828=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),T6828)","v":0},{"$f":"IF(U6828=0,IF($G6828=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),U6828)","v":0},{"$f":"IF(V6828=0,IF($G6828=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),V6828)","v":0},{"$f":"IF(W6828=0,IF($G6828=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),W6828)","v":0},{"$f":"IF(X6828=0,IF($G6828=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),X6828)","v":0},{"$f":"IF(Y6828=0,IF($G6828=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),Y6828)","v":0},{"$f":"IF(Z6828=0,IF($G6828=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),Z6828)","v":0},{"$f":"IF(AA6828=0,IF($G6828=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),AA6828)","v":0},{"$f":"IF(AB6828=0,IF($G6828=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6828,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6828,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6828,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6828,Input_EnergyFuel!$C$152:$C$158,0)),AB6828)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2025,null,"CatenaryInfrastructure Maintenance Cost2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6829:AC6829,$L$6:$AC$6,\">=\"&$G6829,$L$6:$AC$6,\"<\"&$G6829+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6829:AC6829,$L$6:$AC$6,\">=\"&$G6829,$L$6:$AC$6,\"<\"&$G6829+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6829=0,IF($G6829=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),K6829)","v":0},{"$f":"IF(L6829=0,IF($G6829=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),L6829)","v":0},{"$f":"IF(M6829=0,IF($G6829=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),M6829)","v":0},{"$f":"IF(N6829=0,IF($G6829=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),N6829)","v":0},{"$f":"IF(O6829=0,IF($G6829=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),O6829)","v":0},{"$f":"IF(P6829=0,IF($G6829=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),P6829)","v":0},{"$f":"IF(Q6829=0,IF($G6829=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),Q6829)","v":0},{"$f":"IF(R6829=0,IF($G6829=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),R6829)","v":0},{"$f":"IF(S6829=0,IF($G6829=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),S6829)","v":0},{"$f":"IF(T6829=0,IF($G6829=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),T6829)","v":0},{"$f":"IF(U6829=0,IF($G6829=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),U6829)","v":0},{"$f":"IF(V6829=0,IF($G6829=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),V6829)","v":0},{"$f":"IF(W6829=0,IF($G6829=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),W6829)","v":0},{"$f":"IF(X6829=0,IF($G6829=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),X6829)","v":0},{"$f":"IF(Y6829=0,IF($G6829=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),Y6829)","v":0},{"$f":"IF(Z6829=0,IF($G6829=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),Z6829)","v":0},{"$f":"IF(AA6829=0,IF($G6829=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),AA6829)","v":0},{"$f":"IF(AB6829=0,IF($G6829=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6829,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6829,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6829,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6829,Input_EnergyFuel!$C$152:$C$158,0)),AB6829)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2026,null,"CatenaryInfrastructure Maintenance Cost2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6830:AC6830,$L$6:$AC$6,\">=\"&$G6830,$L$6:$AC$6,\"<\"&$G6830+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6830:AC6830,$L$6:$AC$6,\">=\"&$G6830,$L$6:$AC$6,\"<\"&$G6830+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6830=0,IF($G6830=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),K6830)","v":0},{"$f":"IF(L6830=0,IF($G6830=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),L6830)","v":0},{"$f":"IF(M6830=0,IF($G6830=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),M6830)","v":0},{"$f":"IF(N6830=0,IF($G6830=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),N6830)","v":0},{"$f":"IF(O6830=0,IF($G6830=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),O6830)","v":0},{"$f":"IF(P6830=0,IF($G6830=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),P6830)","v":0},{"$f":"IF(Q6830=0,IF($G6830=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),Q6830)","v":0},{"$f":"IF(R6830=0,IF($G6830=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),R6830)","v":0},{"$f":"IF(S6830=0,IF($G6830=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),S6830)","v":0},{"$f":"IF(T6830=0,IF($G6830=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),T6830)","v":0},{"$f":"IF(U6830=0,IF($G6830=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),U6830)","v":0},{"$f":"IF(V6830=0,IF($G6830=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),V6830)","v":0},{"$f":"IF(W6830=0,IF($G6830=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),W6830)","v":0},{"$f":"IF(X6830=0,IF($G6830=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),X6830)","v":0},{"$f":"IF(Y6830=0,IF($G6830=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),Y6830)","v":0},{"$f":"IF(Z6830=0,IF($G6830=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),Z6830)","v":0},{"$f":"IF(AA6830=0,IF($G6830=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),AA6830)","v":0},{"$f":"IF(AB6830=0,IF($G6830=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6830,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6830,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6830,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6830,Input_EnergyFuel!$C$152:$C$158,0)),AB6830)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2027,null,"CatenaryInfrastructure Maintenance Cost2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6831:AC6831,$L$6:$AC$6,\">=\"&$G6831,$L$6:$AC$6,\"<\"&$G6831+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6831:AC6831,$L$6:$AC$6,\">=\"&$G6831,$L$6:$AC$6,\"<\"&$G6831+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6831=0,IF($G6831=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),K6831)","v":0},{"$f":"IF(L6831=0,IF($G6831=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),L6831)","v":0},{"$f":"IF(M6831=0,IF($G6831=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),M6831)","v":0},{"$f":"IF(N6831=0,IF($G6831=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),N6831)","v":0},{"$f":"IF(O6831=0,IF($G6831=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),O6831)","v":0},{"$f":"IF(P6831=0,IF($G6831=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),P6831)","v":0},{"$f":"IF(Q6831=0,IF($G6831=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),Q6831)","v":0},{"$f":"IF(R6831=0,IF($G6831=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),R6831)","v":0},{"$f":"IF(S6831=0,IF($G6831=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),S6831)","v":0},{"$f":"IF(T6831=0,IF($G6831=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),T6831)","v":0},{"$f":"IF(U6831=0,IF($G6831=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),U6831)","v":0},{"$f":"IF(V6831=0,IF($G6831=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),V6831)","v":0},{"$f":"IF(W6831=0,IF($G6831=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),W6831)","v":0},{"$f":"IF(X6831=0,IF($G6831=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),X6831)","v":0},{"$f":"IF(Y6831=0,IF($G6831=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),Y6831)","v":0},{"$f":"IF(Z6831=0,IF($G6831=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),Z6831)","v":0},{"$f":"IF(AA6831=0,IF($G6831=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),AA6831)","v":0},{"$f":"IF(AB6831=0,IF($G6831=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6831,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6831,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6831,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6831,Input_EnergyFuel!$C$152:$C$158,0)),AB6831)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2028,null,"CatenaryInfrastructure Maintenance Cost2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6832:AC6832,$L$6:$AC$6,\">=\"&$G6832,$L$6:$AC$6,\"<\"&$G6832+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6832:AC6832,$L$6:$AC$6,\">=\"&$G6832,$L$6:$AC$6,\"<\"&$G6832+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6832=0,IF($G6832=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),K6832)","v":0},{"$f":"IF(L6832=0,IF($G6832=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),L6832)","v":0},{"$f":"IF(M6832=0,IF($G6832=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),M6832)","v":0},{"$f":"IF(N6832=0,IF($G6832=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),N6832)","v":0},{"$f":"IF(O6832=0,IF($G6832=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),O6832)","v":0},{"$f":"IF(P6832=0,IF($G6832=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),P6832)","v":0},{"$f":"IF(Q6832=0,IF($G6832=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),Q6832)","v":0},{"$f":"IF(R6832=0,IF($G6832=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),R6832)","v":0},{"$f":"IF(S6832=0,IF($G6832=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),S6832)","v":0},{"$f":"IF(T6832=0,IF($G6832=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),T6832)","v":0},{"$f":"IF(U6832=0,IF($G6832=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),U6832)","v":0},{"$f":"IF(V6832=0,IF($G6832=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),V6832)","v":0},{"$f":"IF(W6832=0,IF($G6832=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),W6832)","v":0},{"$f":"IF(X6832=0,IF($G6832=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),X6832)","v":0},{"$f":"IF(Y6832=0,IF($G6832=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),Y6832)","v":0},{"$f":"IF(Z6832=0,IF($G6832=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),Z6832)","v":0},{"$f":"IF(AA6832=0,IF($G6832=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),AA6832)","v":0},{"$f":"IF(AB6832=0,IF($G6832=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6832,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6832,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6832,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6832,Input_EnergyFuel!$C$152:$C$158,0)),AB6832)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2029,null,"CatenaryInfrastructure Maintenance Cost2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6833:AC6833,$L$6:$AC$6,\">=\"&$G6833,$L$6:$AC$6,\"<\"&$G6833+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6833:AC6833,$L$6:$AC$6,\">=\"&$G6833,$L$6:$AC$6,\"<\"&$G6833+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF(K6833=0,IF($G6833=L$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),K6833)","v":0},{"$f":"IF(L6833=0,IF($G6833=M$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),L6833)","v":0},{"$f":"IF(M6833=0,IF($G6833=N$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),M6833)","v":0},{"$f":"IF(N6833=0,IF($G6833=O$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),N6833)","v":0},{"$f":"IF(O6833=0,IF($G6833=P$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),O6833)","v":0},{"$f":"IF(P6833=0,IF($G6833=Q$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),P6833)","v":0},{"$f":"IF(Q6833=0,IF($G6833=R$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),Q6833)","v":0},{"$f":"IF(R6833=0,IF($G6833=S$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),R6833)","v":0},{"$f":"IF(S6833=0,IF($G6833=T$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),S6833)","v":0},{"$f":"IF(T6833=0,IF($G6833=U$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),T6833)","v":0},{"$f":"IF(U6833=0,IF($G6833=V$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),U6833)","v":0},{"$f":"IF(V6833=0,IF($G6833=W$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),V6833)","v":0},{"$f":"IF(W6833=0,IF($G6833=X$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),W6833)","v":0},{"$f":"IF(X6833=0,IF($G6833=Y$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),X6833)","v":0},{"$f":"IF(Y6833=0,IF($G6833=Z$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),Y6833)","v":0},{"$f":"IF(Z6833=0,IF($G6833=AA$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),Z6833)","v":0},{"$f":"IF(AA6833=0,IF($G6833=AB$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),AA6833)","v":0},{"$f":"IF(AB6833=0,IF($G6833=AC$6,INDEX(Input_EnergyFuel!$B$124:$V$132,MATCH($F6833,Input_EnergyFuel!$C$124:$C$132,0),MATCH($G6833,Input_EnergyFuel!$B$124:$V$124,0))*INDEX('Cockpit Details'!$H$25:$H$31,MATCH($F6833,'Cockpit Details'!$F$25:$F$31,0)),0)*INDEX(Input_EnergyFuel!$E$152:$E$158,MATCH($F6833,Input_EnergyFuel!$C$152:$C$158,0)),AB6833)","v":0},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6825","v":"Infrastructure Maintenance Cost"},null,2030,null,"CatenaryInfrastructure Maintenance Cost2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,"Road Toll",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,0,null,"CatenaryRoad Toll0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6836:AC6836,$L$6:$AC$6,\">=\"&$G6836,$L$6:$AC$6,\"<\"&$G6836+Input_General!$E$22),\"Error\")","v":51000},{"$f":"IFERROR(SUMIFS(L6836:AC6836,$L$6:$AC$6,\">=\"&$G6836,$L$6:$AC$6,\"<\"&$G6836+Input_General!$F$22),\"Error\")","v":102000},null,{"$f":"IF(L$6>=$G6836,L6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(M$6>=$G6836,M6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(N$6>=$G6836,N6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(O$6>=$G6836,O6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(P$6>=$G6836,P6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Q$6>=$G6836,Q6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(R$6>=$G6836,R6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(S$6>=$G6836,S6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(T$6>=$G6836,T6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(U$6>=$G6836,U6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(V$6>=$G6836,V6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(W$6>=$G6836,W6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(X$6>=$G6836,X6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Y$6>=$G6836,Y6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Z$6>=$G6836,Z6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AA$6>=$G6836,AA6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AB$6>=$G6836,AB6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AC$6>=$G6836,AC6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6836,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2023,null,"CatenaryRoad Toll2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6837:AC6837,$L$6:$AC$6,\">=\"&$G6837,$L$6:$AC$6,\"<\"&$G6837+Input_General!$E$22),\"Error\")","v":51000},{"$f":"IFERROR(SUMIFS(L6837:AC6837,$L$6:$AC$6,\">=\"&$G6837,$L$6:$AC$6,\"<\"&$G6837+Input_General!$F$22),\"Error\")","v":102000},null,{"$f":"IF(L$6>=$G6837,L6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6837,M6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(N$6>=$G6837,N6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(O$6>=$G6837,O6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(P$6>=$G6837,P6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Q$6>=$G6837,Q6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(R$6>=$G6837,R6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(S$6>=$G6837,S6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(T$6>=$G6837,T6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(U$6>=$G6837,U6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(V$6>=$G6837,V6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(W$6>=$G6837,W6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(X$6>=$G6837,X6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Y$6>=$G6837,Y6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Z$6>=$G6837,Z6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AA$6>=$G6837,AA6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AB$6>=$G6837,AB6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AC$6>=$G6837,AC6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6837,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2024,null,"CatenaryRoad Toll2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6838:AC6838,$L$6:$AC$6,\">=\"&$G6838,$L$6:$AC$6,\"<\"&$G6838+Input_General!$E$22),\"Error\")","v":51000},{"$f":"IFERROR(SUMIFS(L6838:AC6838,$L$6:$AC$6,\">=\"&$G6838,$L$6:$AC$6,\"<\"&$G6838+Input_General!$F$22),\"Error\")","v":102000},null,{"$f":"IF(L$6>=$G6838,L6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6838,M6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6838,N6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(O$6>=$G6838,O6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(P$6>=$G6838,P6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Q$6>=$G6838,Q6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(R$6>=$G6838,R6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(S$6>=$G6838,S6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(T$6>=$G6838,T6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(U$6>=$G6838,U6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(V$6>=$G6838,V6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(W$6>=$G6838,W6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(X$6>=$G6838,X6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Y$6>=$G6838,Y6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Z$6>=$G6838,Z6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AA$6>=$G6838,AA6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AB$6>=$G6838,AB6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AC$6>=$G6838,AC6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6838,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2025,null,"CatenaryRoad Toll2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6839:AC6839,$L$6:$AC$6,\">=\"&$G6839,$L$6:$AC$6,\"<\"&$G6839+Input_General!$E$22),\"Error\")","v":51000},{"$f":"IFERROR(SUMIFS(L6839:AC6839,$L$6:$AC$6,\">=\"&$G6839,$L$6:$AC$6,\"<\"&$G6839+Input_General!$F$22),\"Error\")","v":102000},null,{"$f":"IF(L$6>=$G6839,L6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6839,M6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6839,N6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G6839,O6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(P$6>=$G6839,P6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Q$6>=$G6839,Q6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(R$6>=$G6839,R6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(S$6>=$G6839,S6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(T$6>=$G6839,T6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(U$6>=$G6839,U6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(V$6>=$G6839,V6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(W$6>=$G6839,W6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(X$6>=$G6839,X6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Y$6>=$G6839,Y6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Z$6>=$G6839,Z6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AA$6>=$G6839,AA6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AB$6>=$G6839,AB6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AC$6>=$G6839,AC6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6839,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2026,null,"CatenaryRoad Toll2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6840:AC6840,$L$6:$AC$6,\">=\"&$G6840,$L$6:$AC$6,\"<\"&$G6840+Input_General!$E$22),\"Error\")","v":51000},{"$f":"IFERROR(SUMIFS(L6840:AC6840,$L$6:$AC$6,\">=\"&$G6840,$L$6:$AC$6,\"<\"&$G6840+Input_General!$F$22),\"Error\")","v":102000},null,{"$f":"IF(L$6>=$G6840,L6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6840,M6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6840,N6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G6840,O6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G6840,P6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Q$6>=$G6840,Q6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(R$6>=$G6840,R6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(S$6>=$G6840,S6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(T$6>=$G6840,T6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(U$6>=$G6840,U6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(V$6>=$G6840,V6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(W$6>=$G6840,W6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(X$6>=$G6840,X6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Y$6>=$G6840,Y6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Z$6>=$G6840,Z6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AA$6>=$G6840,AA6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AB$6>=$G6840,AB6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AC$6>=$G6840,AC6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6840,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2027,null,"CatenaryRoad Toll2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6841:AC6841,$L$6:$AC$6,\">=\"&$G6841,$L$6:$AC$6,\"<\"&$G6841+Input_General!$E$22),\"Error\")","v":51000},{"$f":"IFERROR(SUMIFS(L6841:AC6841,$L$6:$AC$6,\">=\"&$G6841,$L$6:$AC$6,\"<\"&$G6841+Input_General!$F$22),\"Error\")","v":102000},null,{"$f":"IF(L$6>=$G6841,L6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6841,M6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6841,N6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G6841,O6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G6841,P6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(Q$6>=$G6841,Q6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(R$6>=$G6841,R6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(S$6>=$G6841,S6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(T$6>=$G6841,T6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(U$6>=$G6841,U6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(V$6>=$G6841,V6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(W$6>=$G6841,W6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(X$6>=$G6841,X6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Y$6>=$G6841,Y6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Z$6>=$G6841,Z6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AA$6>=$G6841,AA6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AB$6>=$G6841,AB6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AC$6>=$G6841,AC6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6841,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2028,null,"CatenaryRoad Toll2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6842:AC6842,$L$6:$AC$6,\">=\"&$G6842,$L$6:$AC$6,\"<\"&$G6842+Input_General!$E$22),\"Error\")","v":51000},{"$f":"IFERROR(SUMIFS(L6842:AC6842,$L$6:$AC$6,\">=\"&$G6842,$L$6:$AC$6,\"<\"&$G6842+Input_General!$F$22),\"Error\")","v":102000},null,{"$f":"IF(L$6>=$G6842,L6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6842,M6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6842,N6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G6842,O6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G6842,P6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(Q$6>=$G6842,Q6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(R$6>=$G6842,R6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(S$6>=$G6842,S6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(T$6>=$G6842,T6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(U$6>=$G6842,U6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(V$6>=$G6842,V6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(W$6>=$G6842,W6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(X$6>=$G6842,X6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Y$6>=$G6842,Y6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Z$6>=$G6842,Z6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AA$6>=$G6842,AA6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AB$6>=$G6842,AB6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AC$6>=$G6842,AC6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6842,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2029,null,"CatenaryRoad Toll2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$11","v":"[EUR/Truck]"},{"$f":"IFERROR(SUMIFS(L6843:AC6843,$L$6:$AC$6,\">=\"&$G6843,$L$6:$AC$6,\"<\"&$G6843+Input_General!$E$22),\"Error\")","v":51000},{"$f":"IFERROR(SUMIFS(L6843:AC6843,$L$6:$AC$6,\">=\"&$G6843,$L$6:$AC$6,\"<\"&$G6843+Input_General!$F$22),\"Error\")","v":102000},null,{"$f":"IF(L$6>=$G6843,L6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(L$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(M$6>=$G6843,M6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(M$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(N$6>=$G6843,N6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(N$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(O$6>=$G6843,O6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(O$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(P$6>=$G6843,P6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(P$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(Q$6>=$G6843,Q6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Q$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(R$6>=$G6843,R6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(R$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":0},{"$f":"IF(S$6>=$G6843,S6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(S$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(T$6>=$G6843,T6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(T$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(U$6>=$G6843,U6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(U$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(V$6>=$G6843,V6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(V$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(W$6>=$G6843,W6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(W$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(X$6>=$G6843,X6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(X$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Y$6>=$G6843,Y6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Y$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(Z$6>=$G6843,Z6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(Z$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AA$6>=$G6843,AA6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AA$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AB$6>=$G6843,AB6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AB$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},{"$f":"IF(AC$6>=$G6843,AC6011*'Input_4x2_Rig 220kW'!$E$203*INDEX('Cockpit Details'!$N$77:$AF$84,MATCH($F6843,'Cockpit Details'!$N$77:$N$84,0),MATCH(AC$6,'Cockpit Details'!$N$77:$AF$77,0)),0)","v":10200},null,{"$f":"C6008","v":"Catenary"},{"$f":"C6835","v":"Road Toll"},null,2030,null,"CatenaryRoad Toll2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$H$17","v":"CO2 Emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"0"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17","v":"Well to Wheel CO2 Emissions"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,0,null,"CatenaryWell to Wheel CO2 Emissions0"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"(I6860+I6870+I6880)","v":0},{"$f":"(J6860+J6870+J6880)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2023,null,"CatenaryWell to Wheel CO2 Emissions2023"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"(I6861+I6871+I6881)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2024,null,"CatenaryWell to Wheel CO2 Emissions2024"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2025,null,"CatenaryWell to Wheel CO2 Emissions2025"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$13","v":"[gCO2]"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2026,null,"CatenaryWell to Wheel CO2 Emissions2026"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2027,null,"CatenaryWell to Wheel CO2 Emissions2027"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2028,null,"CatenaryWell to Wheel CO2 Emissions2028"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2029,null,"CatenaryWell to Wheel CO2 Emissions2029"]
[null,null,null,null,null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$13","v":"[gCO2]"},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},{"$f":"C6849","v":"Well to Wheel CO2 Emissions"},null,2030,null,"CatenaryWell to Wheel CO2 Emissions2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17&\" \"&C6860","v":"Well to Wheel CO2 Emissions Diesel Drivetrain"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F6860,Allocations!$R$21:$R$28,0),MATCH(C6860,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6860:AC6860,$L$6:$AC$6,\">=\"&$G6860,$L$6:$AC$6,\"<\"&$G6860+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6860:AC6860,$L$6:$AC$6,\">=\"&$G6860,$L$6:$AC$6,\"<\"&$G6860+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6860=0,0,IF(L6027+L6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6027+L6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(M6027+M6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6027+M6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(N6027+N6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6027+N6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(O6027+O6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6027+O6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(P6027+P6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6027+P6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(Q6027+Q6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6027+Q6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(R6027+R6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6027+R6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(S6027+S6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6027+S6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(T6027+T6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6027+T6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(U6027+U6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6027+U6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(V6027+V6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6027+V6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(W6027+W6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6027+W6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(X6027+X6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6027+X6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(Y6027+Y6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6027+Y6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(Z6027+Z6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6027+Z6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(AA6027+AA6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6027+AA6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(AB6027+AB6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6027+AB6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6860=0,0,IF(AC6027+AC6037=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6860,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6027+AC6037,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6860,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2023,null,"Catenary2023"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6861:AC6861,$L$6:$AC$6,\">=\"&$G6861,$L$6:$AC$6,\"<\"&$G6861+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6861:AC6861,$L$6:$AC$6,\">=\"&$G6861,$L$6:$AC$6,\"<\"&$G6861+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6861=0,0,IF(L6028+L6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6028+L6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(M6028+M6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6028+M6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(N6028+N6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6028+N6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(O6028+O6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6028+O6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(P6028+P6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6028+P6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(Q6028+Q6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6028+Q6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(R6028+R6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6028+R6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(S6028+S6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6028+S6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(T6028+T6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6028+T6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(U6028+U6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6028+U6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(V6028+V6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6028+V6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(W6028+W6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6028+W6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(X6028+X6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6028+X6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(Y6028+Y6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6028+Y6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(Z6028+Z6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6028+Z6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(AA6028+AA6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6028+AA6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(AB6028+AB6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6028+AB6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6861=0,0,IF(AC6028+AC6038=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6861,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6028+AC6038,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6861,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2024,null,"Catenary2024"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6862:AC6862,$L$6:$AC$6,\">=\"&$G6862,$L$6:$AC$6,\"<\"&$G6862+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6862:AC6862,$L$6:$AC$6,\">=\"&$G6862,$L$6:$AC$6,\"<\"&$G6862+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6862=0,0,IF(L6029+L6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6029+L6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(M6029+M6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6029+M6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(N6029+N6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6029+N6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(O6029+O6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6029+O6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(P6029+P6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6029+P6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(Q6029+Q6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6029+Q6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(R6029+R6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6029+R6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(S6029+S6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6029+S6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(T6029+T6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6029+T6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(U6029+U6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6029+U6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(V6029+V6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6029+V6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(W6029+W6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6029+W6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(X6029+X6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6029+X6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(Y6029+Y6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6029+Y6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(Z6029+Z6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6029+Z6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(AA6029+AA6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6029+AA6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(AB6029+AB6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6029+AB6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6862=0,0,IF(AC6029+AC6039=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6862,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6029+AC6039,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6862,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2025,null,"Catenary2025"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6863:AC6863,$L$6:$AC$6,\">=\"&$G6863,$L$6:$AC$6,\"<\"&$G6863+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6863:AC6863,$L$6:$AC$6,\">=\"&$G6863,$L$6:$AC$6,\"<\"&$G6863+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6863=0,0,IF(L6030+L6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6030+L6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(M6030+M6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6030+M6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(N6030+N6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6030+N6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(O6030+O6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6030+O6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(P6030+P6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6030+P6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(Q6030+Q6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6030+Q6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(R6030+R6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6030+R6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(S6030+S6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6030+S6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(T6030+T6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6030+T6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(U6030+U6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6030+U6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(V6030+V6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6030+V6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(W6030+W6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6030+W6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(X6030+X6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6030+X6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(Y6030+Y6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6030+Y6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(Z6030+Z6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6030+Z6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(AA6030+AA6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6030+AA6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(AB6030+AB6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6030+AB6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6863=0,0,IF(AC6030+AC6040=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6863,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6030+AC6040,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6863,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2026,null,"Catenary2026"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6864:AC6864,$L$6:$AC$6,\">=\"&$G6864,$L$6:$AC$6,\"<\"&$G6864+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6864:AC6864,$L$6:$AC$6,\">=\"&$G6864,$L$6:$AC$6,\"<\"&$G6864+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6864=0,0,IF(L6031+L6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6031+L6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(M6031+M6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6031+M6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(N6031+N6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6031+N6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(O6031+O6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6031+O6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(P6031+P6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6031+P6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(Q6031+Q6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6031+Q6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(R6031+R6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6031+R6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(S6031+S6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6031+S6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(T6031+T6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6031+T6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(U6031+U6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6031+U6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(V6031+V6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6031+V6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(W6031+W6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6031+W6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(X6031+X6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6031+X6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(Y6031+Y6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6031+Y6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(Z6031+Z6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6031+Z6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(AA6031+AA6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6031+AA6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(AB6031+AB6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6031+AB6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6864=0,0,IF(AC6031+AC6041=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6864,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6031+AC6041,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6864,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2027,null,"Catenary2027"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6865:AC6865,$L$6:$AC$6,\">=\"&$G6865,$L$6:$AC$6,\"<\"&$G6865+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6865:AC6865,$L$6:$AC$6,\">=\"&$G6865,$L$6:$AC$6,\"<\"&$G6865+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6865=0,0,IF(L6032+L6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6032+L6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(M6032+M6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6032+M6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(N6032+N6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6032+N6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(O6032+O6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6032+O6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(P6032+P6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6032+P6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(Q6032+Q6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6032+Q6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(R6032+R6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6032+R6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(S6032+S6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6032+S6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(T6032+T6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6032+T6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(U6032+U6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6032+U6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(V6032+V6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6032+V6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(W6032+W6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6032+W6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(X6032+X6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6032+X6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(Y6032+Y6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6032+Y6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(Z6032+Z6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6032+Z6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(AA6032+AA6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6032+AA6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(AB6032+AB6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6032+AB6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6865=0,0,IF(AC6032+AC6042=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6865,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6032+AC6042,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6865,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2028,null,"Catenary2028"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6866:AC6866,$L$6:$AC$6,\">=\"&$G6866,$L$6:$AC$6,\"<\"&$G6866+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6866:AC6866,$L$6:$AC$6,\">=\"&$G6866,$L$6:$AC$6,\"<\"&$G6866+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6866=0,0,IF(L6033+L6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6033+L6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(M6033+M6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6033+M6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(N6033+N6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6033+N6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(O6033+O6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6033+O6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(P6033+P6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6033+P6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(Q6033+Q6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6033+Q6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(R6033+R6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6033+R6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(S6033+S6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6033+S6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(T6033+T6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6033+T6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(U6033+U6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6033+U6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(V6033+V6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6033+V6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(W6033+W6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6033+W6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(X6033+X6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6033+X6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(Y6033+Y6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6033+Y6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(Z6033+Z6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6033+Z6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(AA6033+AA6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6033+AA6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(AB6033+AB6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6033+AB6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6866=0,0,IF(AC6033+AC6043=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6866,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6033+AC6043,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6866,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2029,null,"Catenary2029"]
[null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"D6860","v":0},null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6867:AC6867,$L$6:$AC$6,\">=\"&$G6867,$L$6:$AC$6,\"<\"&$G6867+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6867:AC6867,$L$6:$AC$6,\">=\"&$G6867,$L$6:$AC$6,\"<\"&$G6867+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6867=0,0,IF(L6034+L6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6034+L6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(M6034+M6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6034+M6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(N6034+N6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6034+N6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(O6034+O6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6034+O6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(P6034+P6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6034+P6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(Q6034+Q6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6034+Q6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(R6034+R6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6034+R6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(S6034+S6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6034+S6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(T6034+T6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6034+T6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(U6034+U6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6034+U6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(V6034+V6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6034+V6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(W6034+W6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6034+W6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(X6034+X6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6034+X6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(Y6034+Y6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6034+Y6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(Z6034+Z6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6034+Z6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(AA6034+AA6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6034+AA6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(AB6034+AB6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6034+AB6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6867=0,0,IF(AC6034+AC6044=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6867,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6034+AC6044,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6867,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17&\" \"&C6870","v":"Well to Wheel CO2 Emissions E-Drive"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F6870,Allocations!$R$21:$R$28,0),MATCH(C6870,Allocations!$R$21:$U$21,0))","v":1},null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6870:AC6870,$L$6:$AC$6,\">=\"&$G6870,$L$6:$AC$6,\"<\"&$G6870+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6870:AC6870,$L$6:$AC$6,\">=\"&$G6870,$L$6:$AC$6,\"<\"&$G6870+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6870=0,0,IF(L6047+L6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6047+L6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(M6047+M6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6047+M6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(N6047+N6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6047+N6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(O6047+O6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6047+O6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(P6047+P6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6047+P6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(Q6047+Q6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6047+Q6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(R6047+R6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6047+R6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(S6047+S6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6047+S6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(T6047+T6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6047+T6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(U6047+U6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6047+U6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(V6047+V6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6047+V6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(W6047+W6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6047+W6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(X6047+X6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6047+X6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(Y6047+Y6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6047+Y6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(Z6047+Z6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6047+Z6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(AA6047+AA6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6047+AA6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(AB6047+AB6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6047+AB6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6870=0,0,IF(AC6047+AC6057=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6870,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6047+AC6057,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6870,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2023,null,"Catenary2023"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6871:AC6871,$L$6:$AC$6,\">=\"&$G6871,$L$6:$AC$6,\"<\"&$G6871+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6871:AC6871,$L$6:$AC$6,\">=\"&$G6871,$L$6:$AC$6,\"<\"&$G6871+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6871=0,0,IF(L6048+L6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6048+L6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(M6048+M6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6048+M6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(N6048+N6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6048+N6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(O6048+O6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6048+O6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(P6048+P6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6048+P6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(Q6048+Q6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6048+Q6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(R6048+R6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6048+R6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(S6048+S6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6048+S6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(T6048+T6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6048+T6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(U6048+U6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6048+U6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(V6048+V6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6048+V6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(W6048+W6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6048+W6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(X6048+X6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6048+X6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(Y6048+Y6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6048+Y6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(Z6048+Z6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6048+Z6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(AA6048+AA6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6048+AA6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(AB6048+AB6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6048+AB6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6871=0,0,IF(AC6048+AC6058=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6871,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6048+AC6058,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6871,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2024,null,"Catenary2024"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6872:AC6872,$L$6:$AC$6,\">=\"&$G6872,$L$6:$AC$6,\"<\"&$G6872+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6872:AC6872,$L$6:$AC$6,\">=\"&$G6872,$L$6:$AC$6,\"<\"&$G6872+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6872=0,0,IF(L6049+L6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6049+L6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(M6049+M6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6049+M6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(N6049+N6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6049+N6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(O6049+O6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6049+O6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(P6049+P6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6049+P6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(Q6049+Q6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6049+Q6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(R6049+R6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6049+R6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(S6049+S6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6049+S6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(T6049+T6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6049+T6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(U6049+U6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6049+U6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(V6049+V6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6049+V6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(W6049+W6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6049+W6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(X6049+X6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6049+X6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(Y6049+Y6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6049+Y6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(Z6049+Z6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6049+Z6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(AA6049+AA6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6049+AA6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(AB6049+AB6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6049+AB6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6872=0,0,IF(AC6049+AC6059=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6872,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6049+AC6059,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6872,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2025,null,"Catenary2025"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6873:AC6873,$L$6:$AC$6,\">=\"&$G6873,$L$6:$AC$6,\"<\"&$G6873+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6873:AC6873,$L$6:$AC$6,\">=\"&$G6873,$L$6:$AC$6,\"<\"&$G6873+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6873=0,0,IF(L6050+L6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6050+L6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(M6050+M6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6050+M6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(N6050+N6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6050+N6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(O6050+O6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6050+O6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(P6050+P6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6050+P6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(Q6050+Q6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6050+Q6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(R6050+R6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6050+R6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(S6050+S6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6050+S6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(T6050+T6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6050+T6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(U6050+U6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6050+U6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(V6050+V6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6050+V6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(W6050+W6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6050+W6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(X6050+X6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6050+X6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(Y6050+Y6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6050+Y6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(Z6050+Z6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6050+Z6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(AA6050+AA6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6050+AA6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(AB6050+AB6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6050+AB6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6873=0,0,IF(AC6050+AC6060=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6873,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6050+AC6060,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6873,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2026,null,"Catenary2026"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6874:AC6874,$L$6:$AC$6,\">=\"&$G6874,$L$6:$AC$6,\"<\"&$G6874+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6874:AC6874,$L$6:$AC$6,\">=\"&$G6874,$L$6:$AC$6,\"<\"&$G6874+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6874=0,0,IF(L6051+L6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6051+L6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(M6051+M6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6051+M6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(N6051+N6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6051+N6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(O6051+O6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6051+O6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(P6051+P6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6051+P6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(Q6051+Q6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6051+Q6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(R6051+R6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6051+R6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(S6051+S6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6051+S6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(T6051+T6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6051+T6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(U6051+U6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6051+U6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(V6051+V6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6051+V6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(W6051+W6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6051+W6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(X6051+X6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6051+X6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(Y6051+Y6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6051+Y6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(Z6051+Z6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6051+Z6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(AA6051+AA6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6051+AA6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(AB6051+AB6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6051+AB6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6874=0,0,IF(AC6051+AC6061=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6874,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6051+AC6061,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6874,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2027,null,"Catenary2027"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6875:AC6875,$L$6:$AC$6,\">=\"&$G6875,$L$6:$AC$6,\"<\"&$G6875+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6875:AC6875,$L$6:$AC$6,\">=\"&$G6875,$L$6:$AC$6,\"<\"&$G6875+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6875=0,0,IF(L6052+L6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6052+L6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(M6052+M6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6052+M6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(N6052+N6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6052+N6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(O6052+O6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6052+O6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(P6052+P6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6052+P6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(Q6052+Q6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6052+Q6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(R6052+R6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6052+R6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(S6052+S6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6052+S6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(T6052+T6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6052+T6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(U6052+U6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6052+U6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(V6052+V6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6052+V6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(W6052+W6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6052+W6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(X6052+X6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6052+X6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(Y6052+Y6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6052+Y6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(Z6052+Z6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6052+Z6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(AA6052+AA6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6052+AA6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(AB6052+AB6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6052+AB6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6875=0,0,IF(AC6052+AC6062=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6875,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6052+AC6062,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6875,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2028,null,"Catenary2028"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6876:AC6876,$L$6:$AC$6,\">=\"&$G6876,$L$6:$AC$6,\"<\"&$G6876+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6876:AC6876,$L$6:$AC$6,\">=\"&$G6876,$L$6:$AC$6,\"<\"&$G6876+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6876=0,0,IF(L6053+L6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6053+L6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(M6053+M6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6053+M6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(N6053+N6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6053+N6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(O6053+O6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6053+O6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(P6053+P6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6053+P6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(Q6053+Q6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6053+Q6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(R6053+R6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6053+R6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(S6053+S6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6053+S6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(T6053+T6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6053+T6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(U6053+U6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6053+U6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(V6053+V6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6053+V6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(W6053+W6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6053+W6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(X6053+X6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6053+X6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(Y6053+Y6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6053+Y6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(Z6053+Z6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6053+Z6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(AA6053+AA6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6053+AA6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(AB6053+AB6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6053+AB6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6876=0,0,IF(AC6053+AC6063=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6876,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6053+AC6063,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6876,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2029,null,"Catenary2029"]
[null,null,{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"D6870","v":1},null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6877:AC6877,$L$6:$AC$6,\">=\"&$G6877,$L$6:$AC$6,\"<\"&$G6877+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6877:AC6877,$L$6:$AC$6,\">=\"&$G6877,$L$6:$AC$6,\"<\"&$G6877+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6877=0,0,IF(L6054+L6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6054+L6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(M6054+M6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6054+M6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(N6054+N6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6054+N6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(O6054+O6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6054+O6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(P6054+P6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6054+P6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(Q6054+Q6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6054+Q6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(R6054+R6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6054+R6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(S6054+S6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6054+S6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(T6054+T6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6054+T6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(U6054+U6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6054+U6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(V6054+V6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6054+V6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(W6054+W6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6054+W6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(X6054+X6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6054+X6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(Y6054+Y6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6054+Y6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(Z6054+Z6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6054+Z6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(AA6054+AA6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6054+AA6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(AB6054+AB6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6054+AB6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6877=0,0,IF(AC6054+AC6064=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6877,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6054+AC6064,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6877,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2030,null,"Catenary2030"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$H$16&\" \"&Terms!$H$17&\" \"&C6880","v":"Well to Wheel CO2 Emissions FC Stack"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C6008","v":"Catenary"},null,null,0,null,"Catenary0"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"INDEX(Allocations!$R$21:$U$28,MATCH(F6880,Allocations!$R$21:$R$28,0),MATCH(C6880,Allocations!$R$21:$U$21,0))","v":0},null,{"$f":"C6008","v":"Catenary"},2023,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6880:AC6880,$L$6:$AC$6,\">=\"&$G6880,$L$6:$AC$6,\"<\"&$G6880+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6880:AC6880,$L$6:$AC$6,\">=\"&$G6880,$L$6:$AC$6,\"<\"&$G6880+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6880=0,0,IF(L6067+L6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6067+L6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(M6067+M6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6067+M6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(N6067+N6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6067+N6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(O6067+O6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6067+O6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(P6067+P6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6067+P6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(Q6067+Q6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6067+Q6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(R6067+R6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6067+R6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(S6067+S6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6067+S6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(T6067+T6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6067+T6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(U6067+U6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6067+U6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(V6067+V6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6067+V6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(W6067+W6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6067+W6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(X6067+X6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6067+X6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(Y6067+Y6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6067+Y6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(Z6067+Z6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6067+Z6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(AA6067+AA6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6067+AA6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(AB6067+AB6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6067+AB6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6880=0,0,IF(AC6067+AC6077=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6880,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6067+AC6077,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6880,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},null,{"$f":"C6008","v":"Catenary"},null,null,2023,null,"Catenary2023"]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2024,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6881:AC6881,$L$6:$AC$6,\">=\"&$G6881,$L$6:$AC$6,\"<\"&$G6881+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6881:AC6881,$L$6:$AC$6,\">=\"&$G6881,$L$6:$AC$6,\"<\"&$G6881+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6881=0,0,IF(L6068+L6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6068+L6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(M6068+M6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6068+M6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(N6068+N6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6068+N6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(O6068+O6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6068+O6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(P6068+P6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6068+P6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(Q6068+Q6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6068+Q6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(R6068+R6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6068+R6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(S6068+S6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6068+S6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(T6068+T6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6068+T6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(U6068+U6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6068+U6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(V6068+V6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6068+V6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(W6068+W6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6068+W6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(X6068+X6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6068+X6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(Y6068+Y6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6068+Y6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(Z6068+Z6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6068+Z6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(AA6068+AA6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6068+AA6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(AB6068+AB6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6068+AB6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6881=0,0,IF(AC6068+AC6078=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6881,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6068+AC6078,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6881,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2025,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6882:AC6882,$L$6:$AC$6,\">=\"&$G6882,$L$6:$AC$6,\"<\"&$G6882+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6882:AC6882,$L$6:$AC$6,\">=\"&$G6882,$L$6:$AC$6,\"<\"&$G6882+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6882=0,0,IF(L6069+L6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6069+L6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(M6069+M6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6069+M6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(N6069+N6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6069+N6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(O6069+O6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6069+O6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(P6069+P6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6069+P6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(Q6069+Q6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6069+Q6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(R6069+R6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6069+R6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(S6069+S6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6069+S6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(T6069+T6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6069+T6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(U6069+U6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6069+U6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(V6069+V6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6069+V6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(W6069+W6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6069+W6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(X6069+X6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6069+X6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(Y6069+Y6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6069+Y6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(Z6069+Z6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6069+Z6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(AA6069+AA6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6069+AA6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(AB6069+AB6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6069+AB6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6882=0,0,IF(AC6069+AC6079=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6882,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6069+AC6079,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6882,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2026,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6883:AC6883,$L$6:$AC$6,\">=\"&$G6883,$L$6:$AC$6,\"<\"&$G6883+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6883:AC6883,$L$6:$AC$6,\">=\"&$G6883,$L$6:$AC$6,\"<\"&$G6883+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6883=0,0,IF(L6070+L6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6070+L6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(M6070+M6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6070+M6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(N6070+N6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6070+N6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(O6070+O6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6070+O6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(P6070+P6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6070+P6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(Q6070+Q6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6070+Q6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(R6070+R6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6070+R6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(S6070+S6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6070+S6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(T6070+T6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6070+T6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(U6070+U6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6070+U6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(V6070+V6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6070+V6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(W6070+W6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6070+W6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(X6070+X6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6070+X6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(Y6070+Y6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6070+Y6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(Z6070+Z6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6070+Z6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(AA6070+AA6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6070+AA6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(AB6070+AB6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6070+AB6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6883=0,0,IF(AC6070+AC6080=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6883,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6070+AC6080,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6883,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2027,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6884:AC6884,$L$6:$AC$6,\">=\"&$G6884,$L$6:$AC$6,\"<\"&$G6884+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6884:AC6884,$L$6:$AC$6,\">=\"&$G6884,$L$6:$AC$6,\"<\"&$G6884+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6884=0,0,IF(L6071+L6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6071+L6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(M6071+M6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6071+M6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(N6071+N6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6071+N6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(O6071+O6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6071+O6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(P6071+P6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6071+P6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(Q6071+Q6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6071+Q6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(R6071+R6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6071+R6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(S6071+S6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6071+S6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(T6071+T6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6071+T6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(U6071+U6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6071+U6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(V6071+V6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6071+V6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(W6071+W6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6071+W6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(X6071+X6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6071+X6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(Y6071+Y6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6071+Y6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(Z6071+Z6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6071+Z6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(AA6071+AA6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6071+AA6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(AB6071+AB6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6071+AB6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6884=0,0,IF(AC6071+AC6081=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6884,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6071+AC6081,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6884,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2028,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6885:AC6885,$L$6:$AC$6,\">=\"&$G6885,$L$6:$AC$6,\"<\"&$G6885+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6885:AC6885,$L$6:$AC$6,\">=\"&$G6885,$L$6:$AC$6,\"<\"&$G6885+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6885=0,0,IF(L6072+L6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6072+L6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(M6072+M6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6072+M6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(N6072+N6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6072+N6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(O6072+O6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6072+O6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(P6072+P6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6072+P6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(Q6072+Q6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6072+Q6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(R6072+R6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6072+R6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(S6072+S6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6072+S6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(T6072+T6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6072+T6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(U6072+U6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6072+U6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(V6072+V6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6072+V6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(W6072+W6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6072+W6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(X6072+X6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6072+X6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(Y6072+Y6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6072+Y6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(Z6072+Z6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6072+Z6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(AA6072+AA6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6072+AA6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(AB6072+AB6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6072+AB6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6885=0,0,IF(AC6072+AC6082=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6885,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6072+AC6082,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6885,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2029,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6886:AC6886,$L$6:$AC$6,\">=\"&$G6886,$L$6:$AC$6,\"<\"&$G6886+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6886:AC6886,$L$6:$AC$6,\">=\"&$G6886,$L$6:$AC$6,\"<\"&$G6886+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6886=0,0,IF(L6073+L6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6073+L6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(M6073+M6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6073+M6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(N6073+N6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6073+N6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(O6073+O6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6073+O6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(P6073+P6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6073+P6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(Q6073+Q6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6073+Q6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(R6073+R6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6073+R6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(S6073+S6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6073+S6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(T6073+T6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6073+T6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(U6073+U6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6073+U6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(V6073+V6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6073+V6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(W6073+W6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6073+W6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(X6073+X6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6073+X6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(Y6073+Y6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6073+Y6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(Z6073+Z6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6073+Z6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(AA6073+AA6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6073+AA6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(AB6073+AB6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6073+AB6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6886=0,0,IF(AC6073+AC6083=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6886,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6073+AC6083,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6886,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]
[null,null,{"$f":"Terms!$E$10","v":"FC Stack"},{"$f":"D6880","v":0},null,{"$f":"C6008","v":"Catenary"},2030,{"$f":"Terms!$I$13","v":"[gCO2]"},{"$f":"IFERROR(SUMIFS(L6887:AC6887,$L$6:$AC$6,\">=\"&$G6887,$L$6:$AC$6,\"<\"&$G6887+Input_General!$E$22),\"Error\")","v":0},{"$f":"IFERROR(SUMIFS(L6887:AC6887,$L$6:$AC$6,\">=\"&$G6887,$L$6:$AC$6,\"<\"&$G6887+Input_General!$F$22),\"Error\")","v":0},0,{"$f":"IF($D6887=0,0,IF(L6074+L6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(L6074+L6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*L6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(M6074+M6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(M6074+M6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*M6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(N6074+N6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(N6074+N6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*N6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(O6074+O6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(O6074+O6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*O6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(P6074+P6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(P6074+P6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*P6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(Q6074+Q6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Q6074+Q6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Q6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(R6074+R6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(R6074+R6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*R6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(S6074+S6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(S6074+S6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*S6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(T6074+T6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(T6074+T6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*T6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(U6074+U6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(U6074+U6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*U6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(V6074+V6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(V6074+V6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*V6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(W6074+W6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(W6074+W6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*W6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(X6074+X6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(X6074+X6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*X6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(Y6074+Y6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Y6074+Y6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Y6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(Z6074+Z6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(Z6074+Z6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*Z6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(AA6074+AA6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AA6074+AA6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AA6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(AB6074+AB6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AB6074+AB6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AB6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0},{"$f":"IF($D6887=0,0,IF(AC6074+AC6084=0,0,INDEX('Input_4x2_Rig 220kW'!$B$99:$V$107,MATCH($F6887,'Input_4x2_Rig 220kW'!$C$99:$C$107,0),MATCH(AC6074+AC6084,'Input_4x2_Rig 220kW'!$B$99:$V$99,0))*AC6011)*INDEX(Input_EnergyFuel!$E$100:$E$106,MATCH($F6887,Input_EnergyFuel!$C$100:$C$106,0)))","v":0}]

{"sheet":"Input>","index":9,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,256)","v":"Input>"}]

{"sheet":"Input_General","index":10,"n_rows":194,"n_cols":22,"rows_kept":194,"cut":false,"hidden":false,"merged":[[135,1,135,3],[101,1,101,3],[180,1,183,1],[185,1,188,1],[190,1,193,1],[175,1,176,1],[137,1,138,1],[142,1,143,1],[145,1,146,1],[167,1,168,1],[172,1,173,1],[150,1,153,1],[155,1,158,1],[160,1,163,1],[148,1,148,3],[178,1,178,3],[25,1,31,1],[33,1,39,1],[41,1,47,1],[51,1,57,1],[59,1,65,1],[127,1,127,3],[93,7,99,8],[111,1,117,1],[119,1,125,1],[67,1,73,1],[77,1,83,1],[85,1,91,1],[93,1,99,1],[103,1,109,1]]}
[]
[null,"General Input Parameters"]
[null,{"$f":"MID(CELL(\"filename\",B3),FIND(\"]\",CELL(\"filename\",B3))+1,256)","v":"Input_General"}]
[]
[null,"All input fields are marked in light grey colour!"]
[]
[]
[null,"Days/Year",null,null,"General"]
[]
[null,"Input Parameter",null,"days",{"$f":"IFERROR(IF(E12=\"\",E14,E12),\"Please enter assumption\")","v":250}]
[]
[null,"User override",null,"days"]
[]
[null,"RB Assumption",null,"days",250]
[]
[null,"Duration of 1st life / 2nd life",null,null,"1st life","1st&2nd"]
[]
[null,"Input Parameter",null,"years",{"$f":"IFERROR(IF(E20=\"\",E22,E20),\"Please enter assumption\")","v":5},{"$f":"IFERROR(IF(F20=\"\",F22,F20),\"Please enter assumption\")","v":10}]
[]
[null,"User override",null,"years"]
[]
[null,"RB Assumption",null,"years",5,10]
[]
[null,{"$f":"Terms!$F$9","v":"Registration Fee"},null,null,"General"]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"% of vehicle cost",{"$f":"IFERROR(IF(E34=\"\",E42,E34),\"Please enter assumption\")","v":0}]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"% of vehicle cost",0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"% of vehicle cost",0]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"% of vehicle cost",0]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"% of vehicle cost",0]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"% of vehicle cost",0]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"% of vehicle cost",0]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"% of vehicle cost"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"% of vehicle cost"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"% of vehicle cost"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"% of vehicle cost"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"% of vehicle cost"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"% of vehicle cost"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"% of vehicle cost"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"% of vehicle cost",0]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"% of vehicle cost",0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"% of vehicle cost",0]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"% of vehicle cost",0]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"% of vehicle cost",0]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"% of vehicle cost",0]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"% of vehicle cost",0]
[]
[null,{"$f":"Terms!$F$10","v":"Motor Vehicle Tax"},null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"% of vehicle cost",{"$f":"IFERROR(IF(E60=\"\",E68,E60),\"Please enter assumption\")","v":8.3718250632303804E-3},{"$f":"IFERROR(IF(F60=\"\",F68,F60),\"Please enter assumption\")","v":8.5358511391594935E-3},8.6998772150886066E-3,8.880975256746167E-3,9.0620732984037274E-3,9.2431713400612878E-3,9.4242693817188482E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"% of vehicle cost",{"$f":"IFERROR(IF(E61=\"\",E69,E61),\"Please enter assumption\")","v":8.3718250632303804E-3},8.5358511391594935E-3,8.6998772150886066E-3,8.880975256746167E-3,9.0620732984037274E-3,9.2431713400612878E-3,9.4242693817188482E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"% of vehicle cost",8.3718250632303804E-3,8.5358511391594935E-3,8.6998772150886066E-3,8.880975256746167E-3,9.0620732984037274E-3,9.2431713400612878E-3,9.4242693817188482E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"% of vehicle cost",8.3718250632303804E-3,8.5358511391594935E-3,8.6998772150886066E-3,8.880975256746167E-3,9.0620732984037274E-3,9.2431713400612878E-3,9.4242693817188482E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"% of vehicle cost",8.3718250632303804E-3,8.5358511391594935E-3,8.6998772150886066E-3,8.880975256746167E-3,9.0620732984037274E-3,9.2431713400612878E-3,9.4242693817188482E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"% of vehicle cost",8.3718250632303804E-3,8.5358511391594935E-3,8.6998772150886066E-3,8.880975256746167E-3,9.0620732984037274E-3,9.2431713400612878E-3,9.4242693817188482E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"% of vehicle cost",8.3718250632303804E-3,8.5358511391594935E-3,8.6998772150886066E-3,8.880975256746167E-3,9.0620732984037274E-3,9.2431713400612878E-3,9.4242693817188482E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"% of vehicle cost"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"% of vehicle cost"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"% of vehicle cost"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"% of vehicle cost"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"% of vehicle cost"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"% of vehicle cost"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"% of vehicle cost"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"% of vehicle cost",8.3718250632303804E-3,8.5358511391594935E-3,8.6998772150886066E-3,8.880975256746167E-3,9.0620732984037274E-3,9.2431713400612878E-3,9.4242693817188482E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"% of vehicle cost",8.3718250632303804E-3,8.5358511391594935E-3,8.6998772150886066E-3,8.880975256746167E-3,9.0620732984037274E-3,9.2431713400612878E-3,9.4242693817188482E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"% of vehicle cost",8.3718250632303804E-3,8.5358511391594935E-3,8.6998772150886066E-3,8.880975256746167E-3,9.0620732984037274E-3,9.2431713400612878E-3,9.4242693817188482E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"% of vehicle cost",8.3718250632303804E-3,8.5358511391594935E-3,8.6998772150886066E-3,8.880975256746167E-3,9.0620732984037274E-3,9.2431713400612878E-3,9.4242693817188482E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"% of vehicle cost",8.3718250632303804E-3,8.5358511391594935E-3,8.6998772150886066E-3,8.880975256746167E-3,9.0620732984037274E-3,9.2431713400612878E-3,9.4242693817188482E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"% of vehicle cost",8.3718250632303804E-3,8.5358511391594935E-3,8.6998772150886066E-3,8.880975256746167E-3,9.0620732984037274E-3,9.2431713400612878E-3,9.4242693817188482E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"% of vehicle cost",8.3718250632303804E-3,8.5358511391594935E-3,8.6998772150886066E-3,8.880975256746167E-3,9.0620732984037274E-3,9.2431713400612878E-3,9.4242693817188482E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3,9.6053674233764087E-3]
[]
[null,"Maintenance Cost",null,null,"General"]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"EUR/km",{"$f":"IFERROR(IF(E86=\"\",E94,E86),\"Please enter assumption\")","v":0.12}]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/km",{"$f":"IFERROR(IF(E87=\"\",E95,E87),\"Please enter assumption\")","v":0.12}]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/km",0.108]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/km",0.108]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/km",0.108]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/km",9.6000000000000002E-2]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/km",9.6000000000000002E-2]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"EUR/km"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/km"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/km"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/km"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/km"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/km"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/km"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"EUR/km",0.12]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/km",0.12]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/km",0.108]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/km",0.108]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/km",0.108]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/km",9.6000000000000002E-2]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/km",9.6000000000000002E-2]
[]
[null,"Cost of Insurance",null,null,"General","Damage","Liability"]
[null,null,null,null,"% of vehicle cost","% of vehicle cost","EUR/vehicle"]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},null,{"$f":"IFERROR(IF(F112=\"\",F120,F112)+IF(G112=\"\",G120,G112),\"Please enter assumption\")","v":6.0000000000000001E-3}]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},null,{"$f":"IFERROR(IF(F113=\"\",F121,F113)+IF(G113=\"\",G121,G113),\"Please enter assumption\")","v":6.0000000000000001E-3}]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},null,6.0000000000000001E-3]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},null,6.0000000000000001E-3]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},null,6.0000000000000001E-3]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},null,6.0000000000000001E-3]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},null,6.0000000000000001E-3]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"}]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"}]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"}]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"}]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"}]
[null,null,{"$f":"Terms!$B$12","v":"BEV"}]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"}]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"% vehicle cost",null,5.0000000000000001E-3,1E-3]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"% vehicle cost",null,5.0000000000000001E-3,1E-3]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"% vehicle cost",null,5.0000000000000001E-3,1E-3]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"% vehicle cost",null,5.0000000000000001E-3,1E-3]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"% vehicle cost",null,5.0000000000000001E-3,1E-3]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"% vehicle cost",null,5.0000000000000001E-3,1E-3]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"% vehicle cost",null,5.0000000000000001E-3,1E-3]
[]
[null,"Large Battery Buffer",null,null,"Total","Additional reach","Utilization"]
[]
[null,"Input Parameter",null,"%",{"$f":"((1+F130)/G130)-1","v":0.33333333333333326},{"$f":"IFERROR(IF(F132=\"\",F134,F132),\"Please enter assumption\")","v":0.2},{"$f":"IFERROR(IF(G132=\"\",G134,G132),\"Please enter assumption\")","v":0.9}]
[]
[null,"Client override",null,"%"]
[]
[null,"RB Assumption",null,"%",null,0.2,0.9]
[]
[null,{"$f":"Terms!E11","v":"Small Battery"},null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",null,"EUR/kWh",{"$f":"IFERROR(IF(E143=\"\",E146,E143),\"Please enter assumption\")","v":364},{"$f":"IFERROR(IF(F143=\"\",F146,F143),\"Please enter assumption\")","v":361.66},359.32,356.98,262.46133333333336,260.43333333333334,258.40533333333337,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332]
[null,null,null,"kWH/kg",{"$f":"IFERROR(IF(E144=\"\",E147,E144),\"Please enter assumption\")","v":0.14080000000000001},0.14080000000000001,0.14080000000000001,0.14992,0.15903999999999999,0.16815999999999998,0.17727999999999999,0.18640000000000001,{"$f":"IFERROR(IF(M144=\"\",M147,M144),\"Please enter assumption\")","v":0.18640000000000001},0.18640000000000001,0.18640000000000001,0.18640000000000001,0.18640000000000001,0.18640000000000001,0.18640000000000001,0.18640000000000001,0.18640000000000001,0.18640000000000001]
[]
[null,"Selected market majurity",null,"Market",{"$f":"'Cockpit Details'!O98","v":"Niche"},{"$f":"'Cockpit Details'!P98","v":"Niche"},{"$f":"'Cockpit Details'!Q98","v":"Niche"},{"$f":"'Cockpit Details'!R98","v":"Niche"},{"$f":"'Cockpit Details'!S98","v":"Rather Niche"},{"$f":"'Cockpit Details'!T98","v":"Rather Niche"},{"$f":"'Cockpit Details'!U98","v":"Rather Niche"},{"$f":"'Cockpit Details'!V98","v":"Rather Mass"},{"$f":"'Cockpit Details'!W98","v":"Rather Mass"},{"$f":"'Cockpit Details'!X98","v":"Rather Mass"},{"$f":"'Cockpit Details'!Y98","v":"Rather Mass"},{"$f":"'Cockpit Details'!Z98","v":"Rather Mass"},{"$f":"'Cockpit Details'!AA98","v":"Rather Mass"},{"$f":"'Cockpit Details'!AB98","v":"Rather Mass"},{"$f":"'Cockpit Details'!AC98","v":"Rather Mass"},{"$f":"'Cockpit Details'!AD98","v":"Rather Mass"},{"$f":"'Cockpit Details'!AE98","v":"Rather Mass"},{"$f":"'Cockpit Details'!AF98","v":"Rather Mass"}]
[]
[null,"Client override",null,"EUR/kWh"]
[null,null,null,"kWH/kg"]
[]
[null,"RB Assumption",null,"EUR/kWh",{"$f":"INDEX($B$149:$V$154,MATCH(E141,$C$149:$C$154,0),MATCH(E136,$B$149:$V$149,0))","v":364},{"$f":"INDEX($B$149:$V$154,MATCH(F141,$C$149:$C$154,0),MATCH(F136,$B$149:$V$149,0))","v":361.66},359.32,356.98,262.46133333333336,260.43333333333334,258.40533333333337,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332]
[null,null,null,"kWH/kg",0.14080000000000001,0.14080000000000001,0.14080000000000001,0.14992,0.15903999999999999,0.16815999999999998,0.17727999999999999,0.18640000000000001,{"$f":"L147","v":0.18640000000000001},{"$f":"M147","v":0.18640000000000001},0.18640000000000001,0.18640000000000001,0.18640000000000001,0.18640000000000001,0.18640000000000001,0.18640000000000001,0.18640000000000001,0.18640000000000001]
[]
[null,"Small battery cost per kWh",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kWh",{"$f":"IFERROR(IF(E156=\"\",E161,E156),\"Please enter assumption\")","v":364},{"$f":"IFERROR(IF(F156=\"\",F161,F156),\"Please enter assumption\")","v":361.66},359.32,356.98,354.64000000000004,352.3,349.96,347.62,347.62,347.62,347.62,347.62,347.62,347.62,347.62,347.62,347.62,347.62]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kWh",{"$f":"IFERROR(IF(E157=\"\",E162,E157),\"Please enter assumption\")","v":270.57333333333338},268.5453333333333,266.51733333333334,264.48933333333338,262.46133333333336,260.43333333333334,258.40533333333337,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kWh",216.49333333333334,214.6993333333333,212.90533333333332,211.11133333333336,209.31733333333329,207.52333333333334,205.7293333333333,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kWh",185.23555555555555,183.51955555555557,181.80355555555556,180.08755555555558,178.37155555555557,176.65555555555557,174.93955555555556,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558]
[]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kWh"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kWh"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kWh"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kWh"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kWh",364,361.66,359.32,356.98,354.64000000000004,352.3,349.96,347.62,347.62,347.62,347.62,347.62,347.62,347.62,347.62,347.62,347.62,347.62]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kWh",270.57333333333338,268.5453333333333,266.51733333333334,264.48933333333338,262.46133333333336,260.43333333333334,258.40533333333337,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335,256.37733333333335]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kWh",216.49333333333334,214.6993333333333,212.90533333333332,211.11133333333336,209.31733333333329,207.52333333333334,205.7293333333333,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332,203.93533333333332]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kWh",185.23555555555555,183.51955555555557,181.80355555555556,180.08755555555558,178.37155555555557,176.65555555555557,174.93955555555556,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558,173.22355555555558]
[]
[null,{"$f":"Terms!E15","v":"Large Battery"},null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",null,"EUR/kWh",{"$f":"IFERROR(IF(E173=\"\",E176,E173),\"Please enter assumption\")","v":280},278.2,276.39999999999998,274.60000000000002,201.89333333333335,200.33333333333334,198.77333333333334,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331]
[null,null,null,"kWH/kg",{"$f":"IFERROR(IF(E174=\"\",E177,E174),\"Please enter assumption\")","v":0.17599999999999999},0.17599999999999999,0.17599999999999999,0.18739999999999998,0.19879999999999998,0.21019999999999997,0.22159999999999996,0.23300000000000001,0.23300000000000001,0.23300000000000001,0.23300000000000001,0.23300000000000001,0.23300000000000001,0.23300000000000001,0.23300000000000001,0.23300000000000001,0.23300000000000001,0.23300000000000001]
[]
[null,"Selected market majurity",null,"Market",{"$f":"'Cockpit Details'!O101","v":"Niche"},{"$f":"'Cockpit Details'!P101","v":"Niche"},{"$f":"'Cockpit Details'!Q101","v":"Niche"},{"$f":"'Cockpit Details'!R101","v":"Niche"},{"$f":"'Cockpit Details'!S101","v":"Rather Niche"},{"$f":"'Cockpit Details'!T101","v":"Rather Niche"},{"$f":"'Cockpit Details'!U101","v":"Rather Niche"},{"$f":"'Cockpit Details'!V101","v":"Rather Mass"},{"$f":"'Cockpit Details'!W101","v":"Rather Mass"},{"$f":"'Cockpit Details'!X101","v":"Rather Mass"},{"$f":"'Cockpit Details'!Y101","v":"Rather Mass"},{"$f":"'Cockpit Details'!Z101","v":"Rather Mass"},{"$f":"'Cockpit Details'!AA101","v":"Rather Mass"},{"$f":"'Cockpit Details'!AB101","v":"Rather Mass"},{"$f":"'Cockpit Details'!AC101","v":"Rather Mass"},{"$f":"'Cockpit Details'!AD101","v":"Rather Mass"},{"$f":"'Cockpit Details'!AE101","v":"Rather Mass"},{"$f":"'Cockpit Details'!AF101","v":"Rather Mass"}]
[]
[null,"Client override",null,"EUR/kWh"]
[null,null,null,"kWH/kg"]
[]
[null,"RB Assumption",null,"EUR/kWh",{"$f":"INDEX($B$179:$V$184,MATCH(E171,$C$179:$C$184,0),MATCH(E166,$B$179:$V$179,0))","v":280},{"$f":"INDEX($B$179:$V$184,MATCH(F171,$C$179:$C$184,0),MATCH(F166,$B$179:$V$179,0))","v":278.2},276.39999999999998,274.60000000000002,201.89333333333335,200.33333333333334,198.77333333333334,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331]
[null,null,null,"kWH/kg",{"$f":"G177","v":0.17599999999999999},{"$f":"G177","v":0.17599999999999999},0.17599999999999999,{"$f":"($L177-$G177)/($L$136-$G$136)+G177","v":0.18739999999999998},{"$f":"($L177-$G177)/($L$136-$G$136)+H177","v":0.19879999999999998},0.21019999999999997,0.22159999999999996,0.23300000000000001,{"$f":"L177","v":0.23300000000000001},{"$f":"M177","v":0.23300000000000001},0.23300000000000001,0.23300000000000001,0.23300000000000001,0.23300000000000001,0.23300000000000001,0.23300000000000001,0.23300000000000001,0.23300000000000001]
[]
[null,"Large battery cost per kWh",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kWh",{"$f":"IFERROR(IF(E186=\"\",E191,E186),\"Please enter assumption\")","v":280},{"$f":"IFERROR(IF(F186=\"\",F191,F186),\"Please enter assumption\")","v":278.2},276.39999999999998,274.60000000000002,272.8,271,269.2,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kWh",{"$f":"IFERROR(IF(E187=\"\",E192,E187),\"Please enter assumption\")","v":208.13333333333335},206.57333333333332,205.01333333333335,203.45333333333338,201.89333333333335,200.33333333333334,198.77333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kWh",{"$f":"IFERROR(IF(E188=\"\",E193,E188),\"Please enter assumption\")","v":166.53333333333333},165.15333333333331,163.77333333333331,162.39333333333335,161.01333333333329,159.63333333333333,158.2533333333333,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kWh",{"$f":"IFERROR(IF(E189=\"\",E194,E189),\"Please enter assumption\")","v":142.48888888888888},141.16888888888889,139.84888888888889,138.5288888888889,137.20888888888891,135.88888888888889,134.56888888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889]
[]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kWh"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kWh"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kWh"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kWh"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kWh",280,278.2,276.39999999999998,274.60000000000002,272.8,271,269.2,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998,267.39999999999998]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kWh",208.13333333333335,206.57333333333332,205.01333333333335,203.45333333333338,201.89333333333335,200.33333333333334,198.77333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334,197.21333333333334]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kWh",166.53333333333333,165.15333333333331,163.77333333333331,162.39333333333335,161.01333333333329,159.63333333333333,158.2533333333333,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331,156.87333333333331]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kWh",142.48888888888888,141.16888888888889,139.84888888888889,138.5288888888889,137.20888888888891,135.88888888888889,134.56888888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889,133.2488888888889]

{"sheet":"Input_4x2_Trac 330kW","index":11,"n_rows":289,"n_cols":48,"rows_kept":289,"cut":false,"hidden":false,"merged":[[256,1,262,1],[264,1,270,1],[67,1,75,1],[77,1,85,1],[87,1,95,1],[134,1,137,1],[139,1,142,1],[100,1,106,1],[108,1,114,1],[116,1,122,1],[190,1,193,1],[195,1,198,1],[144,1,147,1],[151,1,154,1],[156,1,159,1],[226,1,232,1],[50,1,53,1],[173,1,176,1],[178,1,181,1],[185,1,188,1],[245,1,251,1],[55,1,58,1],[161,1,164,1],[168,1,171,1],[210,1,216,1],[218,1,224,1],[55,27,58,27],[60,27,63,27],[274,1,280,1],[282,1,288,1],[6,1,6,3],[31,1,31,3],[48,1,48,3],[65,1,65,3],[98,1,98,3],[60,1,63,1],[16,1,19,1],[21,1,24,1],[26,1,29,1],[33,1,36,1],[38,1,41,1],[43,1,46,1],[173,23,176,23],[178,23,181,23],[139,23,142,23],[144,23,147,23],[156,23,159,23],[161,23,164,23]]}
[]
[null,"Vehicle Specific Input Parameters"]
[null,{"$f":"MID(CELL(\"filename\",B3),FIND(\"]\",CELL(\"filename\",B3))+1,256)","v":"Input_4x2_Trac 330kW"}]
[]
[null,"All input fields are marked in light grey colour!"]
[]
[null,{"$f":"Terms!E7","v":"Truck without Powertrain"},null,null,2023,2024,2025,2026,2027,2028,2029,2030]
[]
[null,"Input Parameter",{"$f":"Terms!$E$7","v":"Truck without Powertrain"},"EUR/unit",{"$f":"IFERROR(IF(E11=\"\",E13,E11),\"Please enter assumption\")","v":62999.999999999993},62999.999999999993,62999.999999999993,62999.999999999993,62999.999999999993,62999.999999999993,62999.999999999993,62999.999999999993]
[]
[null,"Client override",{"$f":"Terms!$E$7","v":"Truck without Powertrain"},"EUR/unit"]
[]
[null,"RB Assumption",{"$f":"Terms!$E$7","v":"Truck without Powertrain"},"EUR/unit",62999.999999999993,62999.999999999993,62999.999999999993,62999.999999999993,62999.999999999993,62999.999999999993,62999.999999999993,62999.999999999993]
[]
[null,{"$f":"Terms!E8","v":"Diesel Drivetrain"},null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!G7","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E22=\"\",E27,E22),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!G8","v":"Rather Niche"},"EUR/unit",{"$f":"IFERROR(IF(E23=\"\",E28,E23),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!G9","v":"Rather Mass"},"EUR/unit",{"$f":"IFERROR(IF(E24=\"\",E29,E24),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!G10","v":"Mass"},"EUR/unit",{"$f":"IFERROR(IF(E25=\"\",E30,E25),\"Please enter assumption\")","v":24000},24000,26500,26500,26500,26500,26500,26500,26500,26500,26500,26500,26500,26500,26500,26500,26500,26500]
[]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",24000,24000,26500,26500,26500,26500,26500,26500,26500,26500,26500,26500,26500,26500,26500,26500,26500,26500]
[]
[null,{"$f":"Terms!E9","v":"E-Drive"},null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E39=\"\",E44,E39),\"Please enter assumption\")","v":37401.428571428565},37040.78571428571,36680.142857142855,36319.5,35958.857142857145,35598.214285714283,35237.571428571428,34876.928571428565,{"$f":"IFERROR(IF(M39=\"\",M44,M39),\"Please enter assumption\")","v":34876.928571428565},34876.928571428565,34876.928571428565,34876.928571428565,34876.928571428565,34876.928571428565,34876.928571428565,34876.928571428565,34876.928571428565,34876.928571428565]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",{"$f":"IFERROR(IF(E40=\"\",E45,E40),\"Please enter assumption\")","v":20689.028571428575},20429.365714285716,20169.702857142856,19910.04,19650.377142857145,19390.714285714286,19131.051428571431,18871.388571428572,{"$f":"IFERROR(IF(M40=\"\",M45,M40),\"Please enter assumption\")","v":18871.388571428572},18871.388571428572,18871.388571428572,18871.388571428572,18871.388571428572,18871.388571428572,18871.388571428572,18871.388571428572,18871.388571428572,18871.388571428572]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",{"$f":"IFERROR(IF(E41=\"\",E46,E41),\"Please enter assumption\")","v":13539.085714285713},13337.125714285714,13135.165714285715,12933.205714285714,12731.245714285715,12529.285714285712,12327.325714285713,12125.365714285712,{"$f":"IFERROR(IF(M41=\"\",M46,M41),\"Please enter assumption\")","v":12125.365714285712},12125.365714285712,12125.365714285712,12125.365714285712,12125.365714285712,12125.365714285712,12125.365714285712,12125.365714285712,12125.365714285712,12125.365714285712]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",{"$f":"IFERROR(IF(E42=\"\",E47,E42),\"Please enter assumption\")","v":10465.885714285714},10278.35142857143,10090.817142857142,9903.2828571428563,9715.7485714285722,9528.2142857142862,9340.6800000000021,9153.1457142857143,{"$f":"IFERROR(IF(M42=\"\",M47,M42),\"Please enter assumption\")","v":9153.1457142857143},9153.1457142857143,9153.1457142857143,9153.1457142857143,9153.1457142857143,9153.1457142857143,9153.1457142857143,9153.1457142857143,9153.1457142857143,9153.1457142857143]
[]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",37401.428571428565,37040.78571428571,36680.142857142855,36319.5,35958.857142857145,35598.214285714283,35237.571428571428,34876.928571428565,34876.928571428565,34876.928571428565,34876.928571428565,34876.928571428565,34876.928571428565,34876.928571428565,34876.928571428565,34876.928571428565,34876.928571428565,34876.928571428565]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",20689.028571428575,20429.365714285716,20169.702857142856,19910.04,19650.377142857145,19390.714285714286,19131.051428571431,18871.388571428572,18871.388571428572,18871.388571428572,18871.388571428572,18871.388571428572,18871.388571428572,18871.388571428572,18871.388571428572,18871.388571428572,18871.388571428572,18871.388571428572]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",13539.085714285713,13337.125714285714,13135.165714285715,12933.205714285714,12731.245714285715,12529.285714285712,12327.325714285713,12125.365714285712,12125.365714285712,12125.365714285712,12125.365714285712,12125.365714285712,12125.365714285712,12125.365714285712,12125.365714285712,12125.365714285712,12125.365714285712,12125.365714285712]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",10465.885714285714,10278.35142857143,10090.817142857142,9903.2828571428563,9715.7485714285722,9528.2142857142862,9340.6800000000021,9153.1457142857143,9153.1457142857143,9153.1457142857143,9153.1457142857143,9153.1457142857143,9153.1457142857143,9153.1457142857143,9153.1457142857143,9153.1457142857143,9153.1457142857143,9153.1457142857143]
[]
[null,"Cost of Fuel Cell Module",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Side Calculation",null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E56=\"\",E61,E56),\"Please enter assumption\")","v":103200},97065.282398167241,91295.24270383679,85868.202661406351,80763.772677834,75962.775218171853,71447.172754848376,67200,66528,65862.720000000001,65204.092799999999,64552.051872000004,63906.531353280006,63267.466039747203,62634.791379349728,62008.443465556222,61388.359030900661,{"$f":"IFERROR(IF(V56=\"\",V61,V56),\"Please enter assumption\")","v":60774.475440591654},null,"FC Stack Power in kW"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",57600,54112.404747500375,50835.97825620314,47757.934568312361,44866.261896964548,42149.6757513177,39597.574899847314,37200,36828,36459.719999999994,36095.12279999999,35734.171571999992,35376.82985627999,35023.061557717192,34672.830942140012,34326.102632718612,33982.841606391426,33643.013190327503,null,"Input Parameter","Power in kW",{"$f":"IFERROR(IF(Z53=\"\",Z54,Z53),\"Please enter assumption\")","v":240}]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",38400,35906.347267941062,33574.629534530686,31394.330923420028,29355.618447421362,27449.297662455421,25666.771201281437,24000,23760,23522.400000000001,23287.175999999999,23054.304240000001,22823.761197600001,22595.523585624,22369.56834976776,22145.872666270083,21924.413939607381,21705.169800211308,null,"Client override","Power in kW"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",19200,18199.291111366219,17250.739424804869,16351.62649366386,15499.375557422762,14691.544156975569,13925.817134806761,13200,13068,12937.320000000002,12807.946800000002,12679.867332,12553.06865868,12427.5379720932,12303.262592372268,12180.229966448545,12058.427666784059,11937.843390116217,null,"RB Assumption","Power in kW",240]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per kW"]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kW"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kW"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kW"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kW"]
[]
[null,"Input based on \nside calculation",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"$Z$52*IFERROR(IF(AE56=\"\",AE61,AE56),\"Please enter assumption\")","v":103200},{"$f":"$Z$52*IFERROR(IF(AF56=\"\",AF61,AF56),\"Please enter assumption\")","v":97065.282398167241},91295.24270383679,85868.202661406351,80763.772677834,75962.775218171853,71447.172754848376,67200,66528,65862.720000000001,65204.092799999999,64552.051872000004,63906.531353280006,63267.466039747203,62634.791379349728,62008.443465556222,61388.359030900661,60774.475440591654,null,null,null,null,null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kW",430,404.43867665903019,380.39684459931993,357.78417775585979,336.51571949097502,316.51156340904942,297.69655314520156,280,277.2,274.428,271.68371999999999,268.96688280000001,266.27721397200003,263.61444183228002,260.97829741395719,258.3685144398176,255.78482929541943,253.22698100246524]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",{"$f":"$Z$52*IFERROR(IF(AE57=\"\",AE62,AE57),\"Please enter assumption\")","v":57600},{"$f":"$Z$52*IFERROR(IF(AF57=\"\",AF62,AF57),\"Please enter assumption\")","v":54112.404747500375},{"$f":"$Z$52*IFERROR(IF(AG57=\"\",AG62,AG57),\"Please enter assumption\")","v":50835.97825620314},{"$f":"$Z$52*IFERROR(IF(AH57=\"\",AH62,AH57),\"Please enter assumption\")","v":47757.934568312361},{"$f":"$Z$52*IFERROR(IF(AI57=\"\",AI62,AI57),\"Please enter assumption\")","v":44866.261896964548},{"$f":"$Z$52*IFERROR(IF(AJ57=\"\",AJ62,AJ57),\"Please enter assumption\")","v":42149.6757513177},{"$f":"$Z$52*IFERROR(IF(AK57=\"\",AK62,AK57),\"Please enter assumption\")","v":39597.574899847314},{"$f":"$Z$52*IFERROR(IF(AL57=\"\",AL62,AL57),\"Please enter assumption\")","v":37200},{"$f":"$Z$52*IFERROR(IF(AM57=\"\",AM62,AM57),\"Please enter assumption\")","v":36828},{"$f":"$Z$52*IFERROR(IF(AN57=\"\",AN62,AN57),\"Please enter assumption\")","v":36459.719999999994},{"$f":"$Z$52*IFERROR(IF(AO57=\"\",AO62,AO57),\"Please enter assumption\")","v":36095.12279999999},{"$f":"$Z$52*IFERROR(IF(AP57=\"\",AP62,AP57),\"Please enter assumption\")","v":35734.171571999992},{"$f":"$Z$52*IFERROR(IF(AQ57=\"\",AQ62,AQ57),\"Please enter assumption\")","v":35376.82985627999},{"$f":"$Z$52*IFERROR(IF(AR57=\"\",AR62,AR57),\"Please enter assumption\")","v":35023.061557717192},{"$f":"$Z$52*IFERROR(IF(AS57=\"\",AS62,AS57),\"Please enter assumption\")","v":34672.830942140012},{"$f":"$Z$52*IFERROR(IF(AT57=\"\",AT62,AT57),\"Please enter assumption\")","v":34326.102632718612},{"$f":"$Z$52*IFERROR(IF(AU57=\"\",AU62,AU57),\"Please enter assumption\")","v":33982.841606391426},{"$f":"$Z$52*IFERROR(IF(AV57=\"\",AV62,AV57),\"Please enter assumption\")","v":33643.013190327503},null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kW",240,225.46835311458489,211.81657606751307,198.99139403463485,186.94275790401895,175.62364896382374,164.98989541603046,155,153.44999999999999,151.91549999999998,150.39634499999997,148.89238154999995,147.40345773449997,145.92942315715496,144.4701289255834,143.02542763632755,141.59517335996426,140.17922162636461]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",38400,35906.347267941062,33574.629534530686,31394.330923420028,29355.618447421362,27449.297662455421,25666.771201281437,24000,23760,23522.400000000001,23287.175999999999,23054.304240000001,22823.761197600001,22595.523585624,22369.56834976776,22145.872666270083,21924.413939607381,21705.169800211308,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kW",160,149.60978028308776,139.8942897272112,130.80971218091679,122.31507686425567,114.37207359356425,106.94488000533931,100,99,98.01,97.029899999999998,96.059601000000001,95.099004989999997,94.148014940099998,93.206534790698996,92.274469442792011,91.351724748364092,90.438207500880452]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",19200,18199.291111366219,17250.739424804869,16351.62649366386,15499.375557422762,14691.544156975569,13925.817134806761,13200,13068,12937.320000000002,12807.946800000002,12679.867332,12553.06865868,12427.5379720932,12303.262592372268,12180.229966448545,12058.427666784059,11937.843390116217,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kW",80,75.830379630692576,71.878080936686956,68.131777056932748,64.58073148926151,61.214767320731539,58.024238061694838,55,54.45,53.905500000000004,53.366445000000006,52.832780550000003,52.304452744500004,51.781408217055002,51.26359413488445,50.750958193535602,50.243448611600243,49.741014125484242]
[]
[null,"Lifetime & Residual Value",null,null,"Lifetime km","Scrap Value %"]
[]
[null,"Input Parameter",{"$f":"Terms!E8","v":"Diesel Drivetrain"},null,{"$f":"IFERROR(IF(E78=\"\",E88,E78),\"Please enter assumption\")","v":1400000},0.1]
[null,null,{"$f":"Terms!E9","v":"E-Drive"},null,1400000,0.1]
[null,null,{"$f":"Terms!E10","v":"FC Stack"},null,1400000,0.1]
[null,null,{"$f":"Terms!E11","v":"Small Battery"},null,1400000,0.1]
[null,null,{"$f":"Terms!E12","v":"H2 Tank 350 bar"},null,1400000,0]
[null,null,{"$f":"Terms!E13","v":"H2 Tank 700 bar"},null,1400000,0]
[null,null,{"$f":"Terms!E14","v":"H2 Tank LH2"},null,1400000,0]
[null,null,{"$f":"Terms!E15","v":"Large Battery"},null,700000,0.1]
[null,null,{"$f":"Terms!E16","v":"Catenary Equipment"},null,1400000,0.1]
[]
[null,"Client override",{"$f":"Terms!E8","v":"Diesel Drivetrain"}]
[null,null,{"$f":"Terms!E9","v":"E-Drive"}]
[null,null,{"$f":"Terms!E10","v":"FC Stack"}]
[null,null,{"$f":"Terms!E11","v":"Small Battery"}]
[null,null,{"$f":"Terms!E12","v":"H2 Tank 350 bar"}]
[null,null,{"$f":"Terms!E13","v":"H2 Tank 700 bar"}]
[null,null,{"$f":"Terms!E14","v":"H2 Tank LH2"}]
[null,null,{"$f":"Terms!E15","v":"Large Battery"}]
[null,null,{"$f":"Terms!E16","v":"Catenary Equipment"}]
[]
[null,"RB Assumption",{"$f":"Terms!E8","v":"Diesel Drivetrain"},null,1400000,0.1]
[null,null,{"$f":"Terms!E9","v":"E-Drive"},null,1400000,0.1]
[null,null,{"$f":"Terms!E10","v":"FC Stack"},null,1400000,0.1]
[null,null,{"$f":"Terms!E11","v":"Small Battery"},null,1400000,0.1]
[null,null,{"$f":"Terms!E12","v":"H2 Tank 350 bar"},null,1400000,0]
[null,null,{"$f":"Terms!E13","v":"H2 Tank 700 bar"},null,1400000,0]
[null,null,{"$f":"Terms!E14","v":"H2 Tank LH2"},null,1400000,0]
[null,null,{"$f":"Terms!E15","v":"Large Battery"},null,700000,0.1]
[null,null,{"$f":"Terms!E16","v":"Catenary Equipment"},null,1400000,0.1]
[]
[]
[null,"Consumption",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"l/km",{"$f":"IFERROR(IF(E109=\"\",E117,E109),\"Please enter assumption\")","v":0.32024521419999996},0.31768391064999996,0.31512260709999995,0.31256130354999995,0.31,0.30803610735184322,0.30607221470368645,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km",{"$f":"IFERROR(IF(E110=\"\",E118,E110),\"Please enter assumption\")","v":0.32024521419999996},0.31768391064999996,0.31512260709999995,0.31256130354999995,0.31,0.30803610735184322,0.30607221470368645,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"kg/km",{"$f":"IFERROR(IF(E111=\"\",E119,E111),\"Please enter assumption\")","v":7.9500000000000001E-2},7.8875000000000001E-2,7.825E-2,7.7625E-2,7.6999999999999999E-2,7.6509999999999995E-2,7.601999999999999E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"kg/km",{"$f":"IFERROR(IF(E112=\"\",E120,E112),\"Please enter assumption\")","v":7.9500000000000001E-2},7.8875000000000001E-2,7.825E-2,7.7625E-2,7.6999999999999999E-2,7.6509999999999995E-2,7.601999999999999E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"kg/km",{"$f":"IFERROR(IF(E113=\"\",E121,E113),\"Please enter assumption\")","v":7.9500000000000001E-2},7.8875000000000001E-2,7.825E-2,7.7625E-2,7.6999999999999999E-2,7.6509999999999995E-2,7.601999999999999E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"kwh/km",{"$f":"IFERROR(IF(E114=\"\",E122,E114),\"Please enter assumption\")","v":1.3241000000000001},1.3137500000000002,1.3034000000000003,1.2930500000000005,1.2827000000000002,1.2744200000000001,1.26614,1.262,1.262,1.262,1.262,1.262,1.262,1.262,1.262,1.262,1.262,1.262]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"kwh/km",{"$f":"IFERROR(IF(E115=\"\",E123,E115),\"Please enter assumption\")","v":1.257895},1.2480625000000001,1.2382300000000002,1.2283975000000005,1.2185650000000001,1.210699,1.202833,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"l/km"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"kg/km"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"kg/km"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"kg/km"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"kwh/km"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"kwh/km"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"l/km",0.32024521419999996,0.31768391064999996,0.31512260709999995,0.31256130354999995,0.31,0.30803610735184322,0.30607221470368645,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km",0.32024521419999996,0.31768391064999996,0.31512260709999995,0.31256130354999995,0.31,0.30803610735184322,0.30607221470368645,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614,0.30530314385921614]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"kg/km",7.9500000000000001E-2,7.8875000000000001E-2,7.825E-2,7.7625E-2,7.6999999999999999E-2,7.6509999999999995E-2,7.601999999999999E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"kg/km",7.9500000000000001E-2,7.8875000000000001E-2,7.825E-2,7.7625E-2,7.6999999999999999E-2,7.6509999999999995E-2,7.601999999999999E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"kg/km",7.9500000000000001E-2,7.8875000000000001E-2,7.825E-2,7.7625E-2,7.6999999999999999E-2,7.6509999999999995E-2,7.601999999999999E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2,7.5800000000000006E-2]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"kWh/km",1.3241000000000001,1.3137500000000002,1.3034000000000003,1.2930500000000005,1.2827000000000002,1.2744200000000001,1.26614,1.262,1.262,1.262,1.262,1.262,1.262,1.262,1.262,1.262,1.262,1.262]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"kWh/km",1.257895,1.2480625000000001,1.2382300000000002,1.2283975000000005,1.2185650000000001,1.210699,1.202833,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999,1.1988999999999999]
[]
[null,{"$f":"Terms!E11","v":"Small Battery"},"Capacity","based on selected range requirements and consumption of BEV"]
[null,null,null,null,null,null,"Range requirement"]
[null,"Input Parameter",null,"kWh",{"$f":"AVERAGE(E106:V106)*H127","v":127.44200000000004},null,"km",{"$f":"IFERROR(IF(H129=\"\",H131,H129),\"Please enter assumption\")","v":100}]
[]
[null,"Client override",null,null,null,null,"km"]
[]
[null,"RB Assumption",null,null,null,null,"km",100]
[]
[null,{"$f":"Terms!E12","v":"H2 Tank 350 bar"},"Price",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Side Calculation",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buffer in %"]
[null,"Input Parameter",{"$f":"Terms!$G$7","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E140=\"\",E145,E140),\"Please enter assumption\")","v":52197.763936500007},49882.305840352157,47666.566817234037,45546.343609762465,43517.607262748228,41649.986356627734,39860.882086204503,38283.410801999999,37900.576693980001,37521.570927040208,37146.355217769807,36774.891665592106,36407.142748936181,36043.071321446827,35682.640608232352,35325.814202150032,34972.556060128525,34622.830499527241,null,"Input Parameter",{"$f":"IFERROR(IF(Y136=\"\",Y137,Y136),\"Please enter assumption\")","v":0.33}]
[null,null,{"$f":"Terms!$G$8","v":"Rather Niche"},"EUR/unit",40152.126105000003,38371.004492578577,36666.589859410793,35035.648930586503,33475.082509806321,32038.451043559791,30662.216989388071,29448.777540000003,29154.289764600002,28862.746866953999,28574.11939828446,28288.378204301618,28005.494422258598,27725.439478036013,27448.185083255648,27173.703232423093,26901.966200098861,26632.946538097876,null,"Client override",null,"Necessary reach (daily mileage+buffer) in km",{"$f":"Cal_4x2_Trac!L$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!M$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!N$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!O$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!P$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!Q$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!R$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!S$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!T$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!U$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!V$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!W$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!X$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!Y$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!Z$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!AA$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!AB$12*(1+$Y135)","v":931},{"$f":"Cal_4x2_Trac!AC$12*(1+$Y135)","v":931}]
[null,null,{"$f":"Terms!$G$9","v":"Rather Mass"},"EUR/unit",30886.25085,29516.15730198352,28205.069122623689,26950.499177374237,25750.063469081786,24644.96234119984,23586.320761067745,22652.9058,22426.376742,22202.112974579999,21980.091844834202,21760.290926385856,21542.688017122,21327.261136950779,21113.988525581273,20902.848640325461,20693.820153922206,20486.881952382984,null,"RB Assumption",0.33,"Necessary cap. in kg",{"$f":"AA136*E103","v":74.014499999999998},{"$f":"AB136*F103","v":73.432625000000002},72.850750000000005,72.268874999999994,71.686999999999998,71.230809999999991,70.774619999999985,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001]
[null,null,{"$f":"Terms!$G$10","v":"Mass"},"EUR/unit",21620.375595000001,20661.310111388462,19743.548385836581,18865.349424161963,18025.044428357247,17251.473638839885,16510.42453274742,15857.03406,15698.463719399999,15541.479082205997,15386.064291383937,15232.203648470098,15079.881611985396,14929.082795865543,14779.791967906887,14631.99404822782,14485.674107745541,14340.817366668085]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per kg capacity"]
[null,"Client override",{"$f":"Terms!$G$7","v":"Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity"]
[null,null,{"$f":"Terms!$G$8","v":"Rather Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity"]
[null,null,{"$f":"Terms!$G$9","v":"Rather Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity"]
[null,null,{"$f":"Terms!$G$10","v":"Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity"]
[]
[null,"Input based on \nside calculation",{"$f":"Terms!$G$7","v":"Niche"},"EUR/unit",{"$f":"AA$137*IFERROR(IF(AA140=\"\",AA145,AA140),\"Please enter assumption\")","v":52197.763936500007},{"$f":"AB$137*IFERROR(IF(AB140=\"\",AB145,AB140),\"Please enter assumption\")","v":49882.305840352157},47666.566817234037,45546.343609762465,43517.607262748228,41649.986356627734,39860.882086204503,38283.410801999999,37900.576693980001,37521.570927040208,37146.355217769807,36774.891665592106,36407.142748936181,36043.071321446827,35682.640608232352,35325.814202150032,34972.556060128525,34622.830499527241,null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity",705.23700000000008,679.29351348058378,654.3044075350499,630.234573455896,607.05019407630709,584.7186962583711,563.20870512910574,542.49,537.06510000000003,531.69444900000008,526.37750451000011,521.11372946490008,515.90259217025107,510.74356624854858,505.63613058606308,500.57976928020241,495.57397158740037,490.61823187152635]
[null,null,{"$f":"Terms!$G$8","v":"Rather Niche"},"EUR/unit",{"$f":"AA$137*IFERROR(IF(AA141=\"\",AA146,AA141),\"Please enter assumption\")","v":40152.126105000003},{"$f":"AB$137*IFERROR(IF(AB141=\"\",AB146,AB141),\"Please enter assumption\")","v":38371.004492578577},36666.589859410793,35035.648930586503,33475.082509806321,32038.451043559791,30662.216989388071,29448.777540000003,29154.289764600002,28862.746866953999,28574.11939828446,28288.378204301618,28005.494422258598,27725.439478036013,27448.185083255648,27173.703232423093,26901.966200098861,26632.946538097876,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity",542.49,522.53347190814134,503.31108271926911,484.79582573530456,466.9616877510054,449.78361250643923,433.23746548392739,417.3,413.12700000000001,408.99572999999998,404.9057727,400.85671497300001,396.84814782326998,392.87966634503726,388.95086968158688,385.061360984771,381.2107473749233,377.39863990117408]
[null,null,{"$f":"Terms!$G$9","v":"Rather Mass"},"EUR/unit",{"$f":"AA$137*IFERROR(IF(AA142=\"\",AA147,AA142),\"Please enter assumption\")","v":30886.25085},29516.15730198352,28205.069122623689,26950.499177374237,25750.063469081786,24644.96234119984,23586.320761067745,22652.9058,22426.376742,22202.112974579999,21980.091844834202,21760.290926385856,21542.688017122,21327.261136950779,21113.988525581273,20902.848640325461,20693.820153922206,20486.881952382984,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity",417.3,401.94882454472406,387.16237132251467,372.91986595023428,359.20129827000414,345.98739423572249,333.2595888337903,321,317.79000000000002,314.6121,311.465979,308.35131920999999,305.2678060179,302.21512795772099,299.19297667814379,296.20104691136237,293.23903644224873,290.30664607782626]
[null,null,{"$f":"Terms!$G$10","v":"Mass"},"EUR/unit",21620.375595000001,20661.310111388462,19743.548385836581,18865.349424161963,18025.044428357247,17251.473638839885,16510.42453274742,15857.03406,15698.463719399999,15541.479082205997,15386.064291383937,15232.203648470098,15079.881611985396,14929.082795865543,14779.791967906887,14631.99404822782,14485.674107745541,14340.817366668085,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity",292.11,281.36417718130684,271.01365992576024,261.04390616516395,251.44090878900286,242.1911759650057,233.28171218365316,224.7,222.45299999999997,220.22846999999996,218.02618529999995,215.84592344699996,213.68746421252996,211.55058957040467,209.43508367470062,207.34073283795362,205.26732550957408,203.21465225447832]
[]
[null,{"$f":"Terms!E13","v":"H2 Tank 700 bar"},"Price",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Side Calculation",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buffer in %"]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E157=\"\",E162,E157),\"Please enter assumption\")","v":56473.063499999997},54049.90280838318,51727.46761427544,49501.665436302617,47368.567235303068,45404.51611809765,43520.115688580205,41861.299662000005,41442.686665380003,41028.259798726205,40617.97720073894,40211.797428731552,39809.679454444231,39411.582659899788,39017.466833300787,38627.292164967781,38241.0192433181,37858.609050884923,null,"Input Parameter",{"$f":"IFERROR(IF(Y153=\"\",Y154,Y153),\"Please enter assumption\")","v":0.33}]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",{"$f":"IFERROR(IF(E158=\"\",E163,E158),\"Please enter assumption\")","v":41988.425849999992},40382.475167696393,38835.509438427194,37345.422008524089,35910.179936382709,34588.8526271437,33314.777503890393,32200.999740000003,31878.989742600003,31560.199845174,31244.597846722259,30932.151868255038,30622.830349572487,30316.602046076761,30013.436025615993,29713.301665359832,29416.168648706232,29122.00696221917,null,"Client override",null,"Necessary reach (daily mileage+buffer)",{"$f":"Cal_4x2_Trac!L$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!M$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!N$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!O$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!P$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!Q$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!R$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!S$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!T$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!U$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!V$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!W$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!X$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!Y$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!Z$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!AA$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!AB$12*(1+$Y152)","v":931},{"$f":"Cal_4x2_Trac!AC$12*(1+$Y152)","v":931}]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",{"$f":"IFERROR(IF(E159=\"\",E164,E159),\"Please enter assumption\")","v":33772.816350000001},32274.676676000672,30841.056891093191,29469.23741825033,28156.611456846436,26948.229849723186,25790.649804158184,24769.999800000001,24522.299802000001,24277.076803980002,24034.306035940201,23793.962975580798,23556.023345824993,23320.463112366739,23087.258481243072,22856.385896430646,22627.822037466336,22401.543817091671,null,"RB Assumption",0.33,"Necessary cap. in kg",{"$f":"AA153*E104","v":74.014499999999998},{"$f":"AB153*F104","v":73.432625000000002},72.850750000000005,72.268874999999994,71.686999999999998,71.230809999999991,70.774619999999985,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",{"$f":"IFERROR(IF(E160=\"\",E165,E160),\"Please enter assumption\")","v":23640.971444999996},22592.273673200467,21588.739823765234,20628.466192775235,19709.628019792508,18863.760894806233,18053.45486291073,17338.99986,17165.6098614,16993.953762786001,16824.014225158138,16655.774082906559,16489.216342077492,16324.324178656718,16161.080936870148,15999.470127501449,15839.475426226432,15681.080671964168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per kg capacity"]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"AA$154*IFERROR(IF(AA157=\"\",AA162,AA157),\"Please enter assumption\")","v":56473.063499999997},{"$f":"AB$154*IFERROR(IF(AB157=\"\",AB162,AB157),\"Please enter assumption\")","v":54049.90280838318},51727.46761427544,49501.665436302617,47368.567235303068,45404.51611809765,43520.115688580205,41861.299662000005,41442.686665380003,41028.259798726205,40617.97720073894,40211.797428731552,39809.679454444231,39411.582659899788,39017.466833300787,38627.292164967781,38241.0192433181,37858.609050884923,null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity",763,736.04753756771163,710.04715276473382,684.96521408839726,660.76927804627155,637.42804719050162,614.91132963455277,593.19000000000005,587.25810000000001,581.38551900000004,575.57166381000002,569.81594717190001,564.117787700181,558.47660982317916,552.89184372494731,547.36292528769786,541.88929603482086,536.47040307447264]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",{"$f":"AA$154*IFERROR(IF(AA158=\"\",AA163,AA158),\"Please enter assumption\")","v":41988.425849999992},40382.475167696393,38835.509438427194,37345.422008524089,35910.179936382709,34588.8526271437,33314.777503890393,32200.999740000003,31878.989742600003,31560.199845174,31244.597846722259,30932.151868255038,30622.830349572487,30316.602046076761,30013.436025615993,29713.301665359832,29416.168648706232,29122.00696221917,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity",567.29999999999995,549.92552925482903,533.08317949269144,516.75665365655811,500.93015381286295,485.58836586504782,470.71644473527942,456.3,451.73700000000002,447.21963,442.74743369999999,438.31995936300001,433.93675976936998,429.59739217167629,425.30141824995951,421.0484040674599,416.8379200267853,412.66954082651745]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",33772.816350000001,32274.676676000672,30841.056891093191,29469.23741825033,28156.611456846436,26948.229849723186,25790.649804158184,24769.999800000001,24522.299802000001,24277.076803980002,24034.306035940201,23793.962975580798,23556.023345824993,23320.463112366739,23087.258481243072,22856.385896430646,22627.822037466336,22401.543817091671,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity",456.3,439.51413524983849,423.34577051153474,407.77218987081687,392.77151306159328,378.32266472504227,364.405344799565,351,347.49,344.01510000000002,340.574949,337.16919951,333.79750751490002,330.459532439751,327.1549371153535,323.88338774419998,320.64455386675797,317.43810832809038]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",23640.971444999996,22592.273673200467,21588.739823765234,20628.466192775235,19709.628019792508,18863.760894806233,18053.45486291073,17338.99986,17165.6098614,16993.953762786001,16824.014225158138,16655.774082906559,16489.216342077492,16324.324178656718,16161.080936870148,15999.470127501449,15839.475426226432,15681.080671964168,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity",319.40999999999997,307.65989467488691,296.34203935807432,285.44053290957186,274.94005914311532,264.82586530752963,255.08374135969555,245.7,243.24299999999999,240.81056999999998,238.40246429999999,236.01843965699999,233.65825526043,231.32167270782568,229.00845598074741,226.71837142093995,224.45118770673054,222.20667582966323]
[]
[null,"H2 Tank LH2","Price",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Side Calculation",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buffer in %"]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E174=\"\",E179,E174),\"Please enter assumption\")","v":27228.084187500001},25493.733066329809,23868.356396812465,22345.18151178375,20917.852903000403,19615.016929433306,18392.571645689604,17307.243450000002,17134.1710155,16962.829305345,16793.201012291549,16625.269002168632,16459.016312146945,16294.426149025476,16131.481887535221,15970.167068659868,15810.46539797327,15652.360743993537,null,"Input Parameter",{"$f":"IFERROR(IF(Y170=\"\",Y171,Y170),\"Please enter assumption\")","v":0.33}]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",{"$f":"IFERROR(IF(E175=\"\",E180,E175),\"Please enter assumption\")","v":18152.056124999999},16995.822044219873,15912.237597874975,14896.787674522498,13945.235268666935,13076.677952955537,12261.714430459737,11538.1623,11422.780677000001,11308.55287023,11195.467341527701,11083.512668112424,10972.6775414313,10862.950766016986,10754.321258356817,10646.77804577325,10540.310265315517,10434.907162662363,null,"Client override",null,"Necessary reach (daily mileage+buffer)",{"$f":"Cal_4x2_Trac!L$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!M$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!N$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!O$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!P$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!Q$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!R$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!S$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!T$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!U$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!V$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!W$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!X$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!Y$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!Z$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!AA$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!AB$12*(1+$Y169)","v":931},{"$f":"Cal_4x2_Trac!AC$12*(1+$Y169)","v":931}]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",{"$f":"IFERROR(IF(E176=\"\",E181,E176),\"Please enter assumption\")","v":12101.37075},11330.548029479914,10608.158398583317,9931.1917830149978,9296.8235124446219,8717.785301970358,8174.4762869731576,7692.1081999999997,7615.1871179999998,7539.0352468199999,7463.6448943517998,7389.0084454082826,7315.1183609541986,7241.9671773446562,7169.5475055712104,7097.852030515498,7026.8735102103428,6956.6047751082388,null,"RB Assumption",0.33,"Necessary cap. in kg",{"$f":"AA170*E105","v":74.014499999999998},{"$f":"AB170*F105","v":73.432625000000002},72.850750000000005,72.268874999999994,71.686999999999998,71.230809999999991,70.774619999999985,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001,70.569800000000001]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",{"$f":"IFERROR(IF(E177=\"\",E182,E177),\"Please enter assumption\")","v":8470.9595249999984},7931.3836206359392,7425.7108790083221,6951.8342481104992,6507.776458711237,6102.4497113792513,5722.13340088121,5384.4757399999999,5330.6309825999997,5277.3246727739997,5224.5514260462596,5172.3059117857974,5120.5828526679397,5069.3770241412603,5018.6832538998478,4968.4964213608491,4918.8114571472397,4869.6233425757673]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per kg capacity"]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"AA$154*IFERROR(IF(AA174=\"\",AA179,AA174),\"Please enter assumption\")","v":27228.084187500001},{"$f":"AB$154*IFERROR(IF(AB174=\"\",AB179,AB174),\"Please enter assumption\")","v":25493.733066329809},{"$f":"AC$154*IFERROR(IF(AC174=\"\",AC179,AC174),\"Please enter assumption\")","v":23868.356396812465},{"$f":"AD$154*IFERROR(IF(AD174=\"\",AD179,AD174),\"Please enter assumption\")","v":22345.18151178375},{"$f":"AE$154*IFERROR(IF(AE174=\"\",AE179,AE174),\"Please enter assumption\")","v":20917.852903000403},{"$f":"AF$154*IFERROR(IF(AF174=\"\",AF179,AF174),\"Please enter assumption\")","v":19615.016929433306},{"$f":"AG$154*IFERROR(IF(AG174=\"\",AG179,AG174),\"Please enter assumption\")","v":18392.571645689604},{"$f":"AH$154*IFERROR(IF(AH174=\"\",AH179,AH174),\"Please enter assumption\")","v":17307.243450000002},{"$f":"AI$154*IFERROR(IF(AI174=\"\",AI179,AI174),\"Please enter assumption\")","v":17134.1710155},{"$f":"AJ$154*IFERROR(IF(AJ174=\"\",AJ179,AJ174),\"Please enter assumption\")","v":16962.829305345},{"$f":"AK$154*IFERROR(IF(AK174=\"\",AK179,AK174),\"Please enter assumption\")","v":16793.201012291549},{"$f":"AL$154*IFERROR(IF(AL174=\"\",AL179,AL174),\"Please enter assumption\")","v":16625.269002168632},{"$f":"AM$154*IFERROR(IF(AM174=\"\",AM179,AM174),\"Please enter assumption\")","v":16459.016312146945},{"$f":"AN$154*IFERROR(IF(AN174=\"\",AN179,AN174),\"Please enter assumption\")","v":16294.426149025476},{"$f":"AO$154*IFERROR(IF(AO174=\"\",AO179,AO174),\"Please enter assumption\")","v":16131.481887535221},{"$f":"AP$154*IFERROR(IF(AP174=\"\",AP179,AP174),\"Please enter assumption\")","v":15970.167068659868},{"$f":"AQ$154*IFERROR(IF(AQ174=\"\",AQ179,AQ174),\"Please enter assumption\")","v":15810.46539797327},{"$f":"AR$154*IFERROR(IF(AR174=\"\",AR179,AR174),\"Please enter assumption\")","v":15652.360743993537},null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity",367.875,347.17175187908384,327.63363996681522,309.19509279456406,291.7942291210457,275.37265025391832,259.87524405909363,245.25,242.79749999999999,240.36952499999998,237.96582974999998,235.58617145249997,233.23030973797498,230.89800664059521,228.58902657418926,226.30313630844736,224.04010494536288,221.79970389590926]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",{"$f":"AA$154*IFERROR(IF(AA175=\"\",AA180,AA175),\"Please enter assumption\")","v":18152.056124999999},16995.822044219873,15912.237597874975,14896.787674522498,13945.235268666935,13076.677952955537,12261.714430459737,11538.1623,11422.780677000001,11308.55287023,11195.467341527701,11083.512668112424,10972.6775414313,10862.950766016986,10754.321258356817,10646.77804577325,10540.310265315517,10434.907162662363,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity",245.25,231.44783458605588,218.42242664454346,206.1300618630427,194.52948608069713,183.58176683594556,173.25016270606241,163.5,161.86500000000001,160.24635000000001,158.64388650000001,157.05744763500002,155.48687315865001,153.9320044270635,152.39268438279288,150.86875753896496,149.36006996357531,147.86646926393956]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",12101.37075,11330.548029479914,10608.158398583317,9931.1917830149978,9296.8235124446219,8717.785301970358,8174.4762869731576,7692.1081999999997,7615.1871179999998,7539.0352468199999,7463.6448943517998,7389.0084454082826,7315.1183609541986,7241.9671773446562,7169.5475055712104,7097.852030515498,7026.8735102103428,6956.6047751082388,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity",163.5,154.29855639070391,145.61495109636229,137.42004124202845,129.68632405379807,122.38784455729703,115.50010847070827,109,107.91,106.8309,105.762591,104.70496509,103.65791543909999,102.62133628470899,101.5951229218619,100.57917169264329,99.573379975716847,98.577646175959671]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",8470.9595249999984,7931.3836206359392,7425.7108790083221,6951.8342481104992,6507.776458711237,6102.4497113792513,5722.13340088121,5384.4757399999999,5330.6309825999997,5277.3246727739997,5224.5514260462596,5172.3059117857974,5120.5828526679397,5069.3770241412603,5018.6832538998478,4968.4964213608491,4918.8114571472397,4869.6233425757673,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity",114.44999999999999,108.00898947349273,101.93046576745361,96.194028869419924,90.780426837658666,85.671491190107929,80.850075929495787,76.3,75.536999999999992,74.781629999999993,74.033813699999996,73.293475563000001,72.560540807370003,71.834935399296299,71.116586045303336,70.4054201848503,69.701365983001793,69.004352323171773]
[]
[null,{"$f":"Terms!E16","v":"Catenary Equipment"},"Price",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E191=\"\",E196,E191),\"Please enter assumption\")","v":48468.480000000003},47193.599999999999,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",{"$f":"IFERROR(IF(E192=\"\",E197,E192),\"Please enter assumption\")","v":40390.400000000001},39328,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",{"$f":"IFERROR(IF(E193=\"\",E198,E193),\"Please enter assumption\")","v":36351.360000000001},35395.200000000004,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",{"$f":"IFERROR(IF(E194=\"\",E199,E194),\"Please enter assumption\")","v":32312.320000000003},31462.400000000001,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400]
[]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",48468.480000000003,47193.599999999999,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",40390.400000000001,39328,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",36351.360000000001,35395.200000000004,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",32312.320000000003,31462.400000000001,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400]
[]
[null,"Road Toll",null,null,"General"]
[]
[null,"Input Parameter","Road Toll","EUR/km",{"$f":"IFERROR(IF(E205=\"\",E207,E205),\"Please enter assumption\")","v":0.17}]
[]
[null,"Client override","Road Toll","EUR/km"]
[]
[null,"RB Assumption","Road Toll","EUR/km",0.17]
[]
[null,{"$f":"Terms!$F$11&\" Consumption\"","v":"AdBlue Consumption"},null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"l/km",{"$f":"IFERROR(IF(E219=\"\",E227,E219),\"Please enter assumption\")","v":1.6351399999999999E-2},{"$f":"IFERROR(IF(F219=\"\",F227,F219),\"Please enter assumption\")","v":1.62852E-2},1.6219000000000001E-2,1.6348752000000001E-2,1.6478504000000001E-2,1.6608256000000002E-2,1.6738008000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km",{"$f":"IFERROR(IF(E220=\"\",E228,E220),\"Please enter assumption\")","v":1.6351399999999999E-2},1.62852E-2,1.6219000000000001E-2,1.6348752000000001E-2,1.6478504000000001E-2,1.6608256000000002E-2,1.6738008000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"l/km",{"$f":"IFERROR(IF(E221=\"\",E229,E221),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"l/km",{"$f":"IFERROR(IF(E222=\"\",E230,E222),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"l/km",{"$f":"IFERROR(IF(E223=\"\",E231,E223),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"l/km",{"$f":"IFERROR(IF(E224=\"\",E232,E224),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"l/km",{"$f":"IFERROR(IF(E225=\"\",E233,E225),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"l/km"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"l/km"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"l/km"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"l/km"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"l/km"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"l/km"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"l/km",1.6351399999999999E-2,1.62852E-2,1.6219000000000001E-2,1.6348752000000001E-2,1.6478504000000001E-2,1.6608256000000002E-2,1.6738008000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km",1.6351399999999999E-2,1.62852E-2,1.6219000000000001E-2,1.6348752000000001E-2,1.6478504000000001E-2,1.6608256000000002E-2,1.6738008000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2,1.6867760000000002E-2]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Payload Assumptions",null,null,"Max [t]","Avg. loading factor if truck is not empty [%]","Share of empty runs [%]"]
[]
[null,"Input Parameter",null,null,27,{"$f":"IFERROR(IF(F239=\"\",F241,F239),\"Please enter assumption\")","v":0.9},{"$f":"IFERROR(IF(G239=\"\",G241,G239),\"Please enter assumption\")","v":0.25}]
[]
[null,"Client override"]
[]
[null,"RB Assumption",null,null,null,0.9,0.25]
[]
[]
[null,"Truck weigth adaption w/o Battery (for payload)",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"t",{"$f":"IFERROR(IF(E257=\"\",E265,E257)+IF(E275=\"\",E283,E275),\"Please enter assumption\")","v":0},{"$f":"IFERROR(IF(F257=\"\",F265,F257)+IF(F275=\"\",F283,F275),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"t",{"$f":"IFERROR(IF(E258=\"\",E266,E258)+IF(E276=\"\",E284,E276),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"t",-1.89981934210526,-1.90854746710526,-1.91727559210526,-1.9260037171052602,-1.9347318421052602,-1.9415746921052603,-1.9484175421052603,-1.95148984210526,-1.95148984210526,-1.95148984210526,-1.95148984210526,-1.95148984210526,-1.95148984210526,-1.95148984210526,-1.95148984210526,-1.95148984210526,-1.95148984210526,-1.95148984210526]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"t",-1.5297468421052602,-1.54138434210526,-1.55302184210526,-1.5646593421052604,-1.5762968421052601,-1.5854206421052601,-1.5945444421052606,-1.5986408421052603,-1.5986408421052603,-1.5986408421052603,-1.5986408421052603,-1.5986408421052603,-1.5986408421052603,-1.5986408421052603,-1.5986408421052603,-1.5986408421052603,-1.5986408421052603,-1.5986408421052603]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"t",-2.4919353421052604,-2.49600846710526,-2.5000815921052602,-2.5041547171052603,-2.50822784210526,-2.5114211721052602,-2.5146145021052604,-2.5160482421052599,-2.5160482421052599,-2.5160482421052599,-2.5160482421052599,-2.5160482421052599,-2.5160482421052599,-2.5160482421052599,-2.5160482421052599,-2.5160482421052599,-2.5160482421052599,-2.5160482421052599]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"t",-3.3,-3.3,-3.3,-3.3,-3.3,-3.3,-3.3,-3.3,-3.3,-3.3,-3.3,-3.3,-3.3,-3.3,-3.3,-3.3,-3.3,-3.3]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"t",-3.1999999999999997,-3.1999999999999997,-3.1999999999999997,-3.1999999999999997,-3.1999999999999997,-3.1999999999999997,-3.1999999999999997,-3.1999999999999997,-3.1999999999999997,-3.1999999999999997,-3.1999999999999997,-3.1999999999999997,-3.1999999999999997,-3.1999999999999997,-3.1999999999999997,-3.1999999999999997,-3.1999999999999997,-3.1999999999999997]
[]
[]
[null,"Truck weight adaption based on components w/o Battery",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"t"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"t"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"t"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"t"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"t"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"t"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"t"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"t",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"t",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"t",-0.89981934210526004,-0.90854746710526002,-0.91727559210526,-0.92600371710526019,-0.93473184210526017,-0.94157469210526035,-0.9484175421052603,-0.95148984210526,-0.95148984210526,-0.95148984210526,-0.95148984210526,-0.95148984210526,-0.95148984210526,-0.95148984210526,-0.95148984210526,-0.95148984210526,-0.95148984210526,-0.95148984210526]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"t",-0.52974684210526024,-0.54138434210525999,-0.55302184210525995,-0.56465934210526036,-0.57629684210526011,-0.58542064210526013,-0.59454444210526058,-0.59864084210526025,-0.59864084210526025,-0.59864084210526025,-0.59864084210526025,-0.59864084210526025,-0.59864084210526025,-0.59864084210526025,-0.59864084210526025,-0.59864084210526025,-0.59864084210526025,-0.59864084210526025]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"t",-1.4919353421052601,-1.49600846710526,-1.5000815921052602,-1.5041547171052603,-1.5082278421052602,-1.5114211721052602,-1.5146145021052602,-1.5160482421052601,-1.5160482421052601,-1.5160482421052601,-1.5160482421052601,-1.5160482421052601,-1.5160482421052601,-1.5160482421052601,-1.5160482421052601,-1.5160482421052601,-1.5160482421052601,-1.5160482421052601]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"t",-2.2999999999999998,-2.2999999999999998,-2.2999999999999998,-2.2999999999999998,-2.2999999999999998,-2.2999999999999998,-2.2999999999999998,-2.2999999999999998,-2.2999999999999998,-2.2999999999999998,-2.2999999999999998,-2.2999999999999998,-2.2999999999999998,-2.2999999999999998,-2.2999999999999998,-2.2999999999999998,-2.2999999999999998,-2.2999999999999998]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"t",-2.1999999999999997,-2.1999999999999997,-2.1999999999999997,-2.1999999999999997,-2.1999999999999997,-2.1999999999999997,-2.1999999999999997,-2.1999999999999997,-2.1999999999999997,-2.1999999999999997,-2.1999999999999997,-2.1999999999999997,-2.1999999999999997,-2.1999999999999997,-2.1999999999999997,-2.1999999999999997,-2.1999999999999997,-2.1999999999999997]
[]
[null,"Based on regulation",null,null,2023,2024,2025,2026,2027,2028,2029,2030,null,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"t"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"t"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"t"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"t"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"t"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"t"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"t"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"t",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"t",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"t",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"t",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"t",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"t",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"t",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]

{"sheet":"Input_6x2_Rig 270kW","index":12,"n_rows":289,"n_cols":48,"rows_kept":289,"cut":false,"hidden":false,"merged":[[264,1,270,1],[178,1,181,1],[185,1,188,1],[190,1,193,1],[195,1,198,1],[210,1,216,1],[218,1,224,1],[282,1,288,1],[77,1,85,1],[16,1,19,1],[21,1,24,1],[26,1,29,1],[33,1,36,1],[38,1,41,1],[43,1,46,1],[50,1,53,1],[55,1,58,1],[60,1,63,1],[67,1,75,1],[173,1,176,1],[87,1,95,1],[100,1,106,1],[108,1,114,1],[55,27,58,27],[60,27,63,27],[139,23,142,23],[144,23,147,23],[274,1,280,1],[116,1,122,1],[134,1,137,1],[139,1,142,1],[144,1,147,1],[151,1,154,1],[156,1,159,1],[161,1,164,1],[168,1,171,1],[226,1,232,1],[245,1,251,1],[256,1,262,1],[156,23,159,23],[161,23,164,23],[173,23,176,23],[178,23,181,23],[48,1,48,3]]}
[]
[null,"Vehicle Specific Input Parameters"]
[null,{"$f":"MID(CELL(\"filename\",B3),FIND(\"]\",CELL(\"filename\",B3))+1,256)","v":"Input_6x2_Rig 270kW"}]
[]
[null,"All input fields are marked in light grey colour!"]
[]
[null,{"$f":"Terms!E7","v":"Truck without Powertrain"},null,null,2023,2024,2025,2026,2027,2028,2029,2030]
[]
[null,"Input Parameter",{"$f":"Terms!$E$7","v":"Truck without Powertrain"},"EUR/unit",{"$f":"IFERROR(IF(E11=\"\",E13,E11),\"Please enter assumption\")","v":58099.999999999993},58099.999999999993,58099.999999999993,58099.999999999993,58099.999999999993,58099.999999999993,58099.999999999993,58099.999999999993]
[]
[null,"Client override",{"$f":"Terms!$E$7","v":"Truck without Powertrain"},"EUR/unit"]
[]
[null,"RB Assumption",{"$f":"Terms!$E$7","v":"Truck without Powertrain"},"EUR/unit",58099.999999999993,58099.999999999993,58099.999999999993,58099.999999999993,58099.999999999993,58099.999999999993,58099.999999999993,58099.999999999993]
[]
[null,{"$f":"Terms!E8","v":"Diesel Drivetrain"},null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!G7","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E22=\"\",E27,E22),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!G8","v":"Rather Niche"},"EUR/unit",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!G9","v":"Rather Mass"},"EUR/unit",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!G10","v":"Mass"},"EUR/unit",19500,19500,21550,21550,21550,21550,21550,21550,21550,21550,21550,21550,21550,21550,21550,21550,21550,21550]
[]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",19500,19500,21550,21550,21550,21550,21550,21550,21550,21550,21550,21550,21550,21550,21550,21550,21550,21550]
[]
[null,{"$f":"Terms!E9","v":"E-Drive"},null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E39=\"\",E44,E39),\"Please enter assumption\")","v":34341.428571428565},34046.357142857138,33751.28571428571,33456.214285714283,33161.142857142855,32866.071428571428,32571,32275.928571428569,{"$f":"IFERROR(IF(M39=\"\",M44,M39),\"Please enter assumption\")","v":32275.928571428569},32275.928571428569,32275.928571428569,32275.928571428569,32275.928571428569,32275.928571428569,32275.928571428569,32275.928571428569,32275.928571428569,32275.928571428569]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",{"$f":"IFERROR(IF(E40=\"\",E45,E40),\"Please enter assumption\")","v":18485.82857142857},18273.377142857142,18060.925714285713,17848.474285714285,17636.022857142856,17423.571428571431,17211.120000000003,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",{"$f":"IFERROR(IF(E41=\"\",E46,E41),\"Please enter assumption\")","v":11825.485714285713},11660.245714285715,11495.005714285715,11329.765714285715,11164.525714285714,10999.285714285712,10834.045714285714,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",{"$f":"IFERROR(IF(E42=\"\",E47,E42),\"Please enter assumption\")","v":8874.6857142857134},8721.2485714285722,8567.8114285714291,8414.3742857142861,8260.937142857143,8107.5000000000009,7954.0628571428579,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139]
[]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",34341.428571428565,34046.357142857138,33751.28571428571,33456.214285714283,33161.142857142855,32866.071428571428,32571,32275.928571428569,32275.928571428569,32275.928571428569,32275.928571428569,32275.928571428569,32275.928571428569,32275.928571428569,32275.928571428569,32275.928571428569,32275.928571428569,32275.928571428569]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",18485.82857142857,18273.377142857142,18060.925714285713,17848.474285714285,17636.022857142856,17423.571428571431,17211.120000000003,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857,16998.66857142857]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",11825.485714285713,11660.245714285715,11495.005714285715,11329.765714285715,11164.525714285714,10999.285714285712,10834.045714285714,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712,10668.805714285712]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",8874.6857142857134,8721.2485714285722,8567.8114285714291,8414.3742857142861,8260.937142857143,8107.5000000000009,7954.0628571428579,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139,7800.6257142857139]
[]
[null,"Cost of Fuel Cell Module",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Side Calculation",null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E56=\"\",E61,E56),\"Please enter assumption\")","v":77400},72798.961798625431,68471.432027877585,64401.151996054759,60572.829508375464,56972.081413628897,53585.379566136282,50400,49896,49397.04,48903.069600000003,48414.038904000001,47929.898514960005,47450.599529810403,46976.093534512293,46506.332599167166,46041.269273175494,{"$f":"IFERROR(IF(V56=\"\",V61,V56),\"Please enter assumption\")","v":45580.856580443746},null,"FC Stack Power in kW"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",43200,40584.303560625282,38126.983692152353,35818.450926234276,33649.696422723413,31612.256813488275,29698.181174885485,27900,27620.999999999996,27344.789999999997,27071.342099999994,26800.62867899999,26532.622392209993,26267.296168287892,26004.623206605011,25744.576974538959,25487.131204793568,25232.259892745631,null,"Input Parameter","Power in kW",{"$f":"IFERROR(IF(Z53=\"\",Z54,Z53),\"Please enter assumption\")","v":180}]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",28800,26929.760450955797,25180.972150898015,23545.748192565021,22016.713835566021,20586.973246841564,19250.078400961076,18000,17820,17641.8,17465.381999999998,17290.728180000002,17117.8208982,16946.642689217999,16777.176262325818,16609.404499702563,16443.310454705537,16278.877350158482,null,"Client override","Power in kW"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",14400,13649.468333524665,12938.054568603653,12263.719870247895,11624.531668067071,11018.658117731677,10444.36285110507,9900,9801,9702.99,9605.9601000000002,9509.9004990000012,9414.8014940100002,9320.6534790699006,9227.4469442792015,9135.1724748364086,9043.8207500880435,8953.3825425871637,null,"RB Assumption","Power in kW",180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per kW"]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kW"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kW"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kW"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kW"]
[]
[null,"Input based on \nside calculation",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"$Z$52*IFERROR(IF(AE56=\"\",AE61,AE56),\"Please enter assumption\")","v":77400},{"$f":"$Z$52*IFERROR(IF(AF56=\"\",AF61,AF56),\"Please enter assumption\")","v":72798.961798625431},68471.432027877585,64401.151996054759,60572.829508375464,56972.081413628897,53585.379566136282,50400,49896,49397.04,48903.069600000003,48414.038904000001,47929.898514960005,47450.599529810403,46976.093534512293,46506.332599167166,46041.269273175494,45580.856580443746,null,null,null,null,null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kW",430,404.43867665903019,380.39684459931993,357.78417775585979,336.51571949097479,316.51156340904942,297.69655314520156,280,277.2,274.428,271.68371999999999,268.96688280000001,266.27721397200003,263.61444183228002,260.97829741395719,258.3685144398176,255.78482929541943,253.22698100246524]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",{"$f":"$Z$52*IFERROR(IF(AE57=\"\",AE62,AE57),\"Please enter assumption\")","v":43200},40584.303560625282,38126.983692152353,35818.450926234276,33649.696422723413,31612.256813488275,29698.181174885485,27900,27620.999999999996,27344.789999999997,27071.342099999994,26800.62867899999,26532.622392209993,26267.296168287892,26004.623206605011,25744.576974538959,25487.131204793568,25232.259892745631,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kW",240,225.46835311458489,211.81657606751307,198.99139403463485,186.94275790401895,175.62364896382374,164.98989541603046,155,153.44999999999999,151.91549999999998,150.39634499999997,148.89238154999995,147.40345773449997,145.92942315715496,144.4701289255834,143.02542763632755,141.59517335996426,140.17922162636461]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",28800,26929.760450955797,25180.972150898015,23545.748192565021,22016.713835566021,20586.973246841564,19250.078400961076,18000,17820,17641.8,17465.381999999998,17290.728180000002,17117.8208982,16946.642689217999,16777.176262325818,16609.404499702563,16443.310454705537,16278.877350158482,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kW",160,149.60978028308776,139.8942897272112,130.80971218091679,122.31507686425567,114.37207359356425,106.94488000533931,100,99,98.01,97.029899999999998,96.059601000000001,95.099004989999997,94.148014940099998,93.206534790698996,92.274469442792011,91.351724748364092,90.438207500880452]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",14400,13649.468333524665,12938.054568603653,12263.719870247895,11624.531668067071,11018.658117731677,10444.36285110507,9900,9801,9702.99,9605.9601000000002,9509.9004990000012,9414.8014940100002,9320.6534790699006,9227.4469442792015,9135.1724748364086,9043.8207500880435,8953.3825425871637,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kW",80,75.830379630692576,71.878080936686956,68.131777056932748,64.58073148926151,61.214767320731539,58.024238061694838,55,54.45,53.905500000000004,53.366445000000006,52.832780550000003,52.304452744500004,51.781408217055002,51.26359413488445,50.750958193535602,50.243448611600243,49.741014125484242]
[]
[null,"Lifetime & Residual Value",null,null,"Lifetime km","Scrap Value %"]
[]
[null,"Input Parameter",{"$f":"Terms!E8","v":"Diesel Drivetrain"},null,{"$f":"IFERROR(IF(E78=\"\",E88,E78),\"Please enter assumption\")","v":1400000},0.1]
[null,null,{"$f":"Terms!E9","v":"E-Drive"},null,1400000,0.1]
[null,null,{"$f":"Terms!E10","v":"FC Stack"},null,1400000,0.1]
[null,null,{"$f":"Terms!E11","v":"Small Battery"},null,1400000,0.1]
[null,null,{"$f":"Terms!E12","v":"H2 Tank 350 bar"},null,1400000,0]
[null,null,{"$f":"Terms!E13","v":"H2 Tank 700 bar"},null,1400000,0]
[null,null,{"$f":"Terms!E14","v":"H2 Tank LH2"},null,1400000,0]
[null,null,{"$f":"Terms!E15","v":"Large Battery"},null,700000,0.1]
[null,null,{"$f":"Terms!E16","v":"Catenary Equipment"},null,1400000,0.1]
[]
[null,"Client override",{"$f":"Terms!E8","v":"Diesel Drivetrain"}]
[null,null,{"$f":"Terms!E9","v":"E-Drive"}]
[null,null,{"$f":"Terms!E10","v":"FC Stack"}]
[null,null,{"$f":"Terms!E11","v":"Small Battery"}]
[null,null,{"$f":"Terms!E12","v":"H2 Tank 350 bar"}]
[null,null,{"$f":"Terms!E13","v":"H2 Tank 700 bar"}]
[null,null,{"$f":"Terms!E14","v":"H2 Tank LH2"}]
[null,null,{"$f":"Terms!E15","v":"Large Battery"}]
[null,null,{"$f":"Terms!E16","v":"Catenary Equipment"}]
[]
[null,"RB Assumption",{"$f":"Terms!E8","v":"Diesel Drivetrain"},null,1400000,0.1]
[null,null,{"$f":"Terms!E9","v":"E-Drive"},null,1400000,0.1]
[null,null,{"$f":"Terms!E10","v":"FC Stack"},null,1400000,0.1]
[null,null,{"$f":"Terms!E11","v":"Small Battery"},null,1400000,0.1]
[null,null,{"$f":"Terms!E12","v":"H2 Tank 350 bar"},null,1400000,0]
[null,null,{"$f":"Terms!E13","v":"H2 Tank 700 bar"},null,1400000,0]
[null,null,{"$f":"Terms!E14","v":"H2 Tank LH2"},null,1400000,0]
[null,null,{"$f":"Terms!E15","v":"Large Battery"},null,700000,0.1]
[null,null,{"$f":"Terms!E16","v":"Catenary Equipment"},null,1400000,0.1]
[]
[]
[null,"Consumption",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"l/km",{"$f":"IFERROR(IF(E109=\"\",E117,E109),\"Please enter assumption\")","v":0.28800000000000003},0.28575,0.28349999999999997,0.28124999999999994,0.27899999999999997,0.27729999999999999,0.27560000000000001,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km",0.28800000000000003,0.28575,0.28349999999999997,0.28124999999999994,0.27899999999999997,0.27729999999999999,0.27560000000000001,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"kg/km",7.0999999999999994E-2,7.0424999999999988E-2,6.9849999999999995E-2,6.9275000000000003E-2,6.8699999999999997E-2,6.8290000000000003E-2,6.788000000000001E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"kg/km",7.0999999999999994E-2,7.0424999999999988E-2,6.9849999999999995E-2,6.9275000000000003E-2,6.8699999999999997E-2,6.8290000000000003E-2,6.788000000000001E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"kg/km",7.0999999999999994E-2,7.0424999999999988E-2,6.9849999999999995E-2,6.9275000000000003E-2,6.8699999999999997E-2,6.8290000000000003E-2,6.788000000000001E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"kwh/km",1.1815,1.17225,1.163,1.1537500000000001,1.1445000000000001,1.1375200000000001,1.1305400000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"kwh/km",1.122425,1.1136375000000001,1.1048499999999999,1.0960624999999999,1.087275,1.0806439999999999,1.0740130000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"l/km"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"kg/km"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"kg/km"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"kg/km"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"kwh/km"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"kwh/km"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"l/km",0.28800000000000003,0.28575,0.28349999999999997,0.28124999999999994,0.27899999999999997,0.27729999999999999,0.27560000000000001,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km",0.28800000000000003,0.28575,0.28349999999999997,0.28124999999999994,0.27899999999999997,0.27729999999999999,0.27560000000000001,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002,0.27500000000000002]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"kg/km",7.0999999999999994E-2,7.0424999999999988E-2,6.9849999999999995E-2,6.9275000000000003E-2,6.8699999999999997E-2,6.8290000000000003E-2,6.788000000000001E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"kg/km",7.0999999999999994E-2,7.0424999999999988E-2,6.9849999999999995E-2,6.9275000000000003E-2,6.8699999999999997E-2,6.8290000000000003E-2,6.788000000000001E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"kg/km",7.0999999999999994E-2,7.0424999999999988E-2,6.9849999999999995E-2,6.9275000000000003E-2,6.8699999999999997E-2,6.8290000000000003E-2,6.788000000000001E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2,6.7799999999999999E-2]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"kWh/km",1.1815,1.17225,1.163,1.1537500000000001,1.1445000000000001,1.1375200000000001,1.1305400000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001,1.1281000000000001]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"kWh/km",1.122425,1.1136375000000001,1.1048499999999999,1.0960624999999999,1.087275,1.0806439999999999,1.0740130000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001,1.0716950000000001]
[]
[null,{"$f":"Terms!E11","v":"Small Battery"},"Capacity","based on selected range requirements and consumption of BEV"]
[null,null,null,null,null,null,"Range requirement"]
[null,"Input Parameter",null,"kWh",{"$f":"AVERAGE(E106:V106)*H127","v":113.84533333333336},null,"km",{"$f":"IFERROR(IF(H129=\"\",H131,H129),\"Please enter assumption\")","v":100}]
[]
[null,"Client override",null,null,null,null,"km"]
[]
[null,"RB Assumption",null,null,null,null,"km",100]
[]
[null,{"$f":"Terms!E12","v":"H2 Tank 350 bar"},"Price",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Side Calculation",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buffer in %"]
[null,"Input Parameter",{"$f":"Terms!$G$7","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E140=\"\",E145,E140),\"Please enter assumption\")","v":31632.876707249998},30222.443462680189,28872.973140799702,27581.889173112311,26346.722059399468,25226.055323108121,24152.185911705419,23236.284298500002,23003.921455515003,22773.882240959854,22546.143418550255,22320.681984364754,22097.475164521104,21876.500412875896,21657.735408747136,21441.158054659663,21226.746474113064,21014.479009371935,null,"Input Parameter",{"$f":"IFERROR(IF(Y136=\"\",Y137,Y136),\"Please enter assumption\")","v":0.33}]
[null,null,{"$f":"Terms!$G$8","v":"Rather Niche"},"EUR/unit",24332.982082499995,23248.033432830915,22209.97933907669,21216.837825471004,20266.709276461126,19404.657940852398,18578.604547465704,17874.064845000001,17695.324196550002,17518.370954584501,17343.187245038655,17169.755372588268,16998.057818862384,16828.07724067376,16659.796468267024,16493.198503584354,16328.266518548509,16164.983853363025,null,"Client override",null,"Necessary reach (daily mileage+buffer) in km",{"$f":"Cal_6x2_Rig!L$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!M$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!N$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!O$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!P$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!Q$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!R$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!S$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!T$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!U$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!V$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!W$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!X$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!Y$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!Z$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!AA$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!AB$12*(1+$Y135)","v":631.75},{"$f":"Cal_6x2_Rig!AC$12*(1+$Y135)","v":631.75}]
[null,null,{"$f":"Terms!$G$9","v":"Rather Mass"},"EUR/unit",18717.678524999999,17883.102640639161,17084.599491597452,16320.644481131543,15589.776366508559,14926.659954501845,14291.23426728131,13749.280650000001,13611.787843500002,13475.669965065001,13340.91326541435,13207.504132760207,13075.429091432605,12944.674800518278,12815.228052513095,12687.075771987966,12560.205014268086,12434.602964125404,null,"RB Assumption",0.33,"Necessary cap. in kg",{"$f":"AA136*E103","v":44.854249999999993},{"$f":"AB136*F103","v":44.490993749999994},44.127737499999995,43.764481250000003,43.401224999999997,43.142207500000005,42.883190000000006,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001]
[null,null,{"$f":"Terms!$G$10","v":"Mass"},"EUR/unit",13102.374967499998,12518.171848447413,11959.219644118215,11424.451136792077,10912.843456555989,10448.661968151289,10003.863987096915,9624.4964550000004,9528.2514904499985,9432.9689755454983,9338.6392857900428,9245.2528929321434,9152.8003640028219,9061.2723603627928,8970.6596367591665,8880.9530403915742,8792.143509987658,8704.2220748877808]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per kg capacity"]
[null,"Client override",{"$f":"Terms!$G$7","v":"Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity"]
[null,null,{"$f":"Terms!$G$8","v":"Rather Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity"]
[null,null,{"$f":"Terms!$G$9","v":"Rather Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity"]
[null,null,{"$f":"Terms!$G$10","v":"Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity"]
[]
[null,"Input based on \nside calculation",{"$f":"Terms!$G$7","v":"Niche"},"EUR/unit",{"$f":"AA$137*IFERROR(IF(AA140=\"\",AA145,AA140),\"Please enter assumption\")","v":31632.876707249998},{"$f":"AB$137*IFERROR(IF(AB140=\"\",AB145,AB140),\"Please enter assumption\")","v":30222.443462680189},28872.973140799702,27581.889173112311,26346.722059399468,25226.055323108121,24152.185911705419,23236.284298500002,23003.921455515003,22773.882240959854,22546.143418550255,22320.681984364754,22097.475164521104,21876.500412875896,21657.735408747136,21441.158054659663,21226.746474113064,21014.479009371935,null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity",705.23700000000008,679.29351348058378,654.3044075350499,630.234573455896,607.05019407630709,584.7186962583711,563.20870512910574,542.49,537.06510000000003,531.69444900000008,526.37750451000011,521.11372946490008,515.90259217025107,510.74356624854858,505.63613058606308,500.57976928020241,495.57397158740037,490.61823187152635]
[null,null,{"$f":"Terms!$G$8","v":"Rather Niche"},"EUR/unit",{"$f":"AA$137*IFERROR(IF(AA141=\"\",AA146,AA141),\"Please enter assumption\")","v":24332.982082499995},23248.033432830915,22209.97933907669,21216.837825471004,20266.709276461126,19404.657940852398,18578.604547465704,17874.064845000001,17695.324196550002,17518.370954584501,17343.187245038655,17169.755372588268,16998.057818862384,16828.07724067376,16659.796468267024,16493.198503584354,16328.266518548509,16164.983853363025,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity",542.49,522.53347190814134,503.31108271926911,484.79582573530456,466.9616877510054,449.78361250643923,433.23746548392739,417.3,413.12700000000001,408.99572999999998,404.9057727,400.85671497300001,396.84814782326998,392.87966634503726,388.95086968158688,385.061360984771,381.2107473749233,377.39863990117408]
[null,null,{"$f":"Terms!$G$9","v":"Rather Mass"},"EUR/unit",{"$f":"AA$137*IFERROR(IF(AA142=\"\",AA147,AA142),\"Please enter assumption\")","v":18717.678524999999},17883.102640639161,17084.599491597452,16320.644481131543,15589.776366508559,14926.659954501845,14291.23426728131,13749.280650000001,13611.787843500002,13475.669965065001,13340.91326541435,13207.504132760207,13075.429091432605,12944.674800518278,12815.228052513095,12687.075771987966,12560.205014268086,12434.602964125404,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity",417.3,401.94882454472406,387.16237132251467,372.91986595023428,359.20129827000414,345.98739423572249,333.2595888337903,321,317.79000000000002,314.6121,311.465979,308.35131920999999,305.2678060179,302.21512795772099,299.19297667814379,296.20104691136237,293.23903644224873,290.30664607782626]
[null,null,{"$f":"Terms!$G$10","v":"Mass"},"EUR/unit",13102.374967499998,12518.171848447413,11959.219644118215,11424.451136792077,10912.843456555989,10448.661968151289,10003.863987096915,9624.4964550000004,9528.2514904499985,9432.9689755454983,9338.6392857900428,9245.2528929321434,9152.8003640028219,9061.2723603627928,8970.6596367591665,8880.9530403915742,8792.143509987658,8704.2220748877808,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity",292.11,281.36417718130684,271.01365992576024,261.04390616516395,251.44090878900286,242.1911759650057,233.28171218365316,224.7,222.45299999999997,220.22846999999996,218.02618529999995,215.84592344699996,213.68746421252996,211.55058957040467,209.43508367470062,207.34073283795362,205.26732550957408,203.21465225447832]
[]
[null,{"$f":"Terms!E13","v":"H2 Tank 700 bar"},"Price",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Side Calculation",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buffer in %"]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E157=\"\",E162,E157),\"Please enter assumption\")","v":34223.792749999993},32747.486393627943,31332.774369824569,29977.147268873901,28678.19610957379,27500.053078212415,26369.35938187116,25407.899653500004,25153.820656965003,24902.282450395352,24653.259625891398,24406.727029632482,24162.659759336158,23921.033161742795,23681.822830125366,23445.004601824112,23210.554555805869,22978.449010247812,null,"Input Parameter",{"$f":"IFERROR(IF(Y153=\"\",Y154,Y153),\"Please enter assumption\")","v":0.33}]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",25445.816024999993,24466.733285042039,23523.754610318869,22615.586879765182,21740.98231491667,20949.354039735812,20185.82273570749,19544.538195000001,19349.09281305,19155.601884919499,18964.045866070304,18774.405407409602,18586.661353335505,18400.79473980215,18216.786792404127,18034.618924480088,17854.272735235285,17675.730007882932,null,"Client override",null,"Necessary reach (daily mileage+buffer)",{"$f":"Cal_6x2_Rig!L$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!M$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!N$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!O$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!P$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!Q$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!R$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!S$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!T$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!U$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!V$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!W$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!X$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!Y$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!Z$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!AA$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!AB$12*(1+$Y152)","v":631.75},{"$f":"Cal_6x2_Rig!AC$12*(1+$Y152)","v":631.75}]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",20466.994274999997,19554.420644437218,18681.291032868245,17845.938357872805,17046.764811976649,16321.674903520707,15626.86363805526,15034.26015,14883.917548500001,14735.078373015001,14587.72758928485,14441.850313392002,14297.431810258082,14154.457492155501,14012.912917233947,13872.783788061608,13734.055950180991,13596.715390679181,null,"RB Assumption",0.33,"Necessary cap. in kg",{"$f":"AA153*E104","v":44.854249999999993},{"$f":"AB153*F104","v":44.490993749999994},44.127737499999995,43.764481250000003,43.401224999999997,43.142207500000005,42.883190000000006,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",14326.895992499996,13688.09445110605,13076.90372300777,12492.156850510966,11932.735368383654,11425.172432464497,10938.804546638685,10523.982104999999,10418.74228395,10314.554861110499,10211.409312499394,10109.2952193744,10008.202267180657,9908.1202445088493,9809.0390420637614,9710.9486516431243,9613.839165126692,9517.7007734754243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per kg capacity"]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"AA$154*IFERROR(IF(AA157=\"\",AA162,AA157),\"Please enter assumption\")","v":34223.792749999993},{"$f":"AB$154*IFERROR(IF(AB157=\"\",AB162,AB157),\"Please enter assumption\")","v":32747.486393627943},31332.774369824569,29977.147268873901,28678.19610957379,27500.053078212415,26369.35938187116,25407.899653500004,25153.820656965003,24902.282450395352,24653.259625891398,24406.727029632482,24162.659759336158,23921.033161742795,23681.822830125366,23445.004601824112,23210.554555805869,22978.449010247812,null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity",763,736.04753756771163,710.04715276473382,684.96521408839726,660.76927804627155,637.42804719050162,614.91132963455277,593.19000000000005,587.25810000000001,581.38551900000004,575.57166381000002,569.81594717190001,564.117787700181,558.47660982317916,552.89184372494731,547.36292528769786,541.88929603482086,536.47040307447264]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",{"$f":"AA$154*IFERROR(IF(AA158=\"\",AA163,AA158),\"Please enter assumption\")","v":25445.816024999993},24466.733285042039,23523.754610318869,22615.586879765182,21740.98231491667,20949.354039735812,20185.82273570749,19544.538195000001,19349.09281305,19155.601884919499,18964.045866070304,18774.405407409602,18586.661353335505,18400.79473980215,18216.786792404127,18034.618924480088,17854.272735235285,17675.730007882932,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity",567.29999999999995,549.92552925482903,533.08317949269144,516.75665365655811,500.93015381286295,485.58836586504782,470.71644473527942,456.3,451.73700000000002,447.21963,442.74743369999999,438.31995936300001,433.93675976936998,429.59739217167629,425.30141824995951,421.0484040674599,416.8379200267853,412.66954082651745]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",20466.994274999997,19554.420644437218,18681.291032868245,17845.938357872805,17046.764811976649,16321.674903520707,15626.86363805526,15034.26015,14883.917548500001,14735.078373015001,14587.72758928485,14441.850313392002,14297.431810258082,14154.457492155501,14012.912917233947,13872.783788061608,13734.055950180991,13596.715390679181,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity",456.3,439.51413524983849,423.34577051153474,407.77218987081687,392.77151306159328,378.32266472504227,364.405344799565,351,347.49,344.01510000000002,340.574949,337.16919951,333.79750751490002,330.459532439751,327.1549371153535,323.88338774419998,320.64455386675797,317.43810832809038]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",14326.895992499996,13688.09445110605,13076.90372300777,12492.156850510966,11932.735368383654,11425.172432464497,10938.804546638685,10523.982104999999,10418.74228395,10314.554861110499,10211.409312499394,10109.2952193744,10008.202267180657,9908.1202445088493,9809.0390420637614,9710.9486516431243,9613.839165126692,9517.7007734754243,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity",319.40999999999997,307.65989467488691,296.34203935807432,285.44053290957186,274.94005914311532,264.82586530752963,255.08374135969555,245.7,243.24299999999999,240.81056999999998,238.40246429999999,236.01843965699999,233.65825526043,231.32167270782568,229.00845598074741,226.71837142093995,224.45118770673054,222.20667582966323]
[]
[null,"H2 Tank LH2","Price",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Side Calculation",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buffer in %"]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E174=\"\",E179,E174),\"Please enter assumption\")","v":16500.757218749997},15446.016243028867,14457.731260625129,13531.76284119971,12664.226991784055,11880.184017079473,11144.279467282486,10504.7074125,10399.660338374999,10295.663734991249,10192.707097641338,10090.780026664923,9989.8722263982745,9889.9735041342901,9791.0737690929473,9693.1630314020185,9596.2314010879982,9500.2690870771185,null,"Input Parameter",{"$f":"IFERROR(IF(Y170=\"\",Y171,Y170),\"Please enter assumption\")","v":0.33}]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",11000.504812499998,10297.344162019244,9638.4875070834187,9021.1752274664723,8442.8179945227039,7920.1226780529823,7429.5196448549896,7003.1382750000002,6933.1068922500008,6863.7758233275008,6795.1380650942256,6727.1866844432834,6659.9148175988503,6593.3156694228619,6527.3825127286336,6462.1086876013478,6397.4876007253342,6333.5127247180808,null,"Client override",null,"Necessary reach (daily mileage+buffer)",{"$f":"Cal_6x2_Rig!L$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!M$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!N$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!O$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!P$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!Q$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!R$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!S$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!T$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!U$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!V$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!W$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!X$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!Y$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!Z$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!AA$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!AB$12*(1+$Y169)","v":631.75},{"$f":"Cal_6x2_Rig!AC$12*(1+$Y169)","v":631.75}]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",7333.6698749999987,6864.8961080128292,6425.6583380556112,6014.1168183109812,5628.5453296818023,5280.0817853686549,4953.0130965699927,4668.7588500000002,4622.0712615000002,4575.8505488850005,4530.0920433961501,4484.7911229621886,4439.9432117325669,4395.543779615241,4351.5883418190879,4308.0724584008976,4264.991733816888,4222.341816478719,null,"RB Assumption",0.33,"Necessary cap. in kg",{"$f":"AA170*E105","v":44.854249999999993},{"$f":"AB170*F105","v":44.490993749999994},44.127737499999995,43.764481250000003,43.401224999999997,43.142207500000005,42.883190000000006,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001,42.832650000000001]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",5133.568912499999,4805.4272756089804,4497.9608366389284,4209.8817728176873,3939.9817307772619,3696.0572497580588,3467.1091675989951,3268.1311949999999,3235.4498830499997,3203.0953842194999,3171.0644303773047,3139.3537860735319,3107.9602482127971,3076.8806457306687,3046.111839273362,3015.6507208806283,2985.4942136718219,2955.6392715351035]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per kg capacity"]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"AA$154*IFERROR(IF(AA174=\"\",AA179,AA174),\"Please enter assumption\")","v":16500.757218749997},{"$f":"AB$154*IFERROR(IF(AB174=\"\",AB179,AB174),\"Please enter assumption\")","v":15446.016243028867},14457.731260625129,13531.76284119971,12664.226991784055,11880.184017079473,11144.279467282486,10504.7074125,10399.660338374999,10295.663734991249,10192.707097641338,10090.780026664923,9989.8722263982745,9889.9735041342901,9791.0737690929473,9693.1630314020185,9596.2314010879982,9500.2690870771185,null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity",367.875,347.17175187908384,327.63363996681522,309.19509279456406,291.7942291210457,275.37265025391832,259.87524405909363,245.25,242.79749999999999,240.36952499999998,237.96582974999998,235.58617145249997,233.23030973797498,230.89800664059521,228.58902657418926,226.30313630844736,224.04010494536288,221.79970389590926]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",{"$f":"AA$154*IFERROR(IF(AA175=\"\",AA180,AA175),\"Please enter assumption\")","v":11000.504812499998},10297.344162019244,9638.4875070834187,9021.1752274664723,8442.8179945227039,7920.1226780529823,7429.5196448549896,7003.1382750000002,6933.1068922500008,6863.7758233275008,6795.1380650942256,6727.1866844432834,6659.9148175988503,6593.3156694228619,6527.3825127286336,6462.1086876013478,6397.4876007253342,6333.5127247180808,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity",245.25,231.44783458605588,218.42242664454346,206.1300618630427,194.52948608069713,183.58176683594556,173.25016270606241,163.5,161.86500000000001,160.24635000000001,158.64388650000001,157.05744763500002,155.48687315865001,153.9320044270635,152.39268438279288,150.86875753896496,149.36006996357531,147.86646926393956]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",7333.6698749999987,6864.8961080128292,6425.6583380556112,6014.1168183109812,5628.5453296818023,5280.0817853686549,4953.0130965699927,4668.7588500000002,4622.0712615000002,4575.8505488850005,4530.0920433961501,4484.7911229621886,4439.9432117325669,4395.543779615241,4351.5883418190879,4308.0724584008976,4264.991733816888,4222.341816478719,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity",163.5,154.29855639070391,145.61495109636229,137.42004124202845,129.68632405379807,122.38784455729703,115.50010847070827,109,107.91,106.8309,105.762591,104.70496509,103.65791543909999,102.62133628470899,101.5951229218619,100.57917169264329,99.573379975716847,98.577646175959671]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",5133.568912499999,4805.4272756089804,4497.9608366389284,4209.8817728176873,3939.9817307772619,3696.0572497580588,3467.1091675989951,3268.1311949999999,3235.4498830499997,3203.0953842194999,3171.0644303773047,3139.3537860735319,3107.9602482127971,3076.8806457306687,3046.111839273362,3015.6507208806283,2985.4942136718219,2955.6392715351035,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity",114.44999999999999,108.00898947349273,101.93046576745361,96.194028869419924,90.780426837658666,85.671491190107929,80.850075929495787,76.3,75.536999999999992,74.781629999999993,74.033813699999996,73.293475563000001,72.560540807370003,71.834935399296299,71.116586045303336,70.4054201848503,69.701365983001793,69.004352323171773]
[]
[null,{"$f":"Terms!E16","v":"Catenary Equipment"},"Price",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E191=\"\",E196,E191),\"Please enter assumption\")","v":48468.480000000003},47193.599999999999,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",40390.400000000001,39328,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",36351.360000000001,35395.200000000004,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",32312.320000000003,31462.400000000001,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400]
[]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",48468.480000000003,47193.599999999999,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",40390.400000000001,39328,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",36351.360000000001,35395.200000000004,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",32312.320000000003,31462.400000000001,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400]
[]
[null,"Road Toll",null,null,"General"]
[]
[null,"Input Parameter","Road Toll","EUR/km",{"$f":"IFERROR(IF(E205=\"\",E207,E205),\"Please enter assumption\")","v":0.17}]
[]
[null,"Client override","Road Toll","EUR/km"]
[]
[null,"RB Assumption","Road Toll","EUR/km",0.17]
[]
[null,{"$f":"Terms!$F$11&\" Consumption\"","v":"AdBlue Consumption"},null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"l/km",{"$f":"IFERROR(IF(E219=\"\",E227,E219),\"Please enter assumption\")","v":1.4716260000000002E-2},{"$f":"IFERROR(IF(F219=\"\",F227,F219),\"Please enter assumption\")","v":1.4656680000000002E-2},1.4597100000000002E-2,1.4713876800000003E-2,1.4830653600000004E-2,1.4947430400000005E-2,1.5064207200000006E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km",{"$f":"IFERROR(IF(E220=\"\",E228,E220),\"Please enter assumption\")","v":1.4716260000000002E-2},1.4656680000000002E-2,1.4597100000000002E-2,1.4713876800000003E-2,1.4830653600000004E-2,1.4947430400000005E-2,1.5064207200000006E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"l/km"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"l/km"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"l/km"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"l/km"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"l/km"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"l/km"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"l/km",1.4716260000000002E-2,1.4656680000000002E-2,1.4597100000000002E-2,1.4713876800000003E-2,1.4830653600000004E-2,1.4947430400000005E-2,1.5064207200000006E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km",1.4716260000000002E-2,1.4656680000000002E-2,1.4597100000000002E-2,1.4713876800000003E-2,1.4830653600000004E-2,1.4947430400000005E-2,1.5064207200000006E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2,1.5180984000000003E-2]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Payload Assumptions",null,null,"Max [t]","Avg. loading factor if truck is not empty [%]","Share of empty runs [%]"]
[]
[null,"Input Parameter",null,null,14.5,{"$f":"IFERROR(IF(F239=\"\",F241,F239),\"Please enter assumption\")","v":0.8},{"$f":"IFERROR(IF(G239=\"\",G241,G239),\"Please enter assumption\")","v":0.25}]
[]
[null,"Client override"]
[]
[null,"RB Assumption",null,null,null,0.8,0.25]
[]
[]
[null,"Truck weigth adaption w/o Battery (for payload)",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"t",{"$f":"IFERROR(IF(E257=\"\",E265,E257)+IF(E275=\"\",E283,E275),\"Please enter assumption\")","v":0},{"$f":"IFERROR(IF(F257=\"\",F265,F257)+IF(F275=\"\",F283,F275),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"t",{"$f":"IFERROR(IF(E258=\"\",E266,E258)+IF(E276=\"\",E284,E276),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"t",-1.7583891208133999,-1.7638379645633999,-1.7692868083133999,-1.7747356520633999,-1.7801844958133999,-1.7840697583133998,-1.7879550208133999,-1.7887131208133999,-1.7887131208133999,-1.7887131208133999,-1.7887131208133999,-1.7887131208133999,-1.7887131208133999,-1.7887131208133999,-1.7887131208133999,-1.7887131208133999,-1.7887131208133999,-1.7887131208133999]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"t",-1.5341178708134002,-1.5413829958134,-1.5486481208134,-1.5559132458133997,-1.5631783708133999,-1.5683587208133998,-1.5735390708133998,-1.5745498708133998,-1.5745498708133998,-1.5745498708133998,-1.5745498708133998,-1.5745498708133998,-1.5745498708133998,-1.5745498708133998,-1.5745498708133998,-1.5745498708133998,-1.5745498708133998,-1.5745498708133998]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"t",-2.1172231208134003,-2.1197659145633998,-2.1223087083133998,-2.1248515020633998,-2.1273942958134002,-2.1292074183134,-2.1310205408133998,-2.1313743208133999,-2.1313743208133999,-2.1313743208133999,-2.1313743208133999,-2.1313743208133999,-2.1313743208133999,-2.1313743208133999,-2.1313743208133999,-2.1313743208133999,-2.1313743208133999,-2.1313743208133999]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"t",-2.66,-2.66,-2.66,-2.66,-2.66,-2.66,-2.66,-2.66,-2.66,-2.66,-2.66,-2.66,-2.66,-2.66,-2.66,-2.66,-2.66,-2.66]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"t",-2.5599999999999996,-2.5599999999999996,-2.5599999999999996,-2.5599999999999996,-2.5599999999999996,-2.5599999999999996,-2.5599999999999996,-2.5599999999999996,-2.5599999999999996,-2.5599999999999996,-2.5599999999999996,-2.5599999999999996,-2.5599999999999996,-2.5599999999999996,-2.5599999999999996,-2.5599999999999996,-2.5599999999999996,-2.5599999999999996]
[]
[]
[null,"Truck weight adaption based on components w/o Battery",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"t"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"t"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"t"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"t"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"t"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"t"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"t"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"t",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"t",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"t",-0.75838912081340004,-0.76383796456340003,-0.76928680831340002,-0.77473565206339989,-0.78018449581339988,-0.78406975831339987,-0.78795502081339985,-0.78871312081339995,-0.78871312081339995,-0.78871312081339995,-0.78871312081339995,-0.78871312081339995,-0.78871312081339995,-0.78871312081339995,-0.78871312081339995,-0.78871312081339995,-0.78871312081339995,-0.78871312081339995]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"t",-0.53411787081340012,-0.54138299581339999,-0.54864812081339998,-0.55591324581339985,-0.56317837081339994,-0.56835872081339978,-0.57353907081339972,-0.57454987081339992,-0.57454987081339992,-0.57454987081339992,-0.57454987081339992,-0.57454987081339992,-0.57454987081339992,-0.57454987081339992,-0.57454987081339992,-0.57454987081339992,-0.57454987081339992,-0.57454987081339992]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"t",-1.1172231208134,-1.1197659145633998,-1.1223087083133998,-1.1248515020633998,-1.1273942958134,-1.1292074183134,-1.1310205408133998,-1.1313743208133999,-1.1313743208133999,-1.1313743208133999,-1.1313743208133999,-1.1313743208133999,-1.1313743208133999,-1.1313743208133999,-1.1313743208133999,-1.1313743208133999,-1.1313743208133999,-1.1313743208133999]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"t",-1.66,-1.66,-1.66,-1.66,-1.66,-1.66,-1.66,-1.66,-1.66,-1.66,-1.66,-1.66,-1.66,-1.66,-1.66,-1.66,-1.66,-1.66]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"t",-1.5599999999999998,-1.5599999999999998,-1.5599999999999998,-1.5599999999999998,-1.5599999999999998,-1.5599999999999998,-1.5599999999999998,-1.5599999999999998,-1.5599999999999998,-1.5599999999999998,-1.5599999999999998,-1.5599999999999998,-1.5599999999999998,-1.5599999999999998,-1.5599999999999998,-1.5599999999999998,-1.5599999999999998,-1.5599999999999998]
[]
[null,"Based on regulation",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"t"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"t"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"t"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"t"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"t"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"t"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"t"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"t",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"t",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"t",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"t",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"t",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"t",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"t",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]

{"sheet":"Input_4x2_Rig 220kW","index":13,"n_rows":289,"n_cols":48,"rows_kept":289,"cut":false,"hidden":false,"merged":[[256,1,262,1],[264,1,270,1],[178,1,181,1],[185,1,188,1],[190,1,193,1],[195,1,198,1],[210,1,216,1],[218,1,224,1],[200,1,200,3],[282,1,288,1],[77,1,85,1],[16,1,19,1],[21,1,24,1],[26,1,29,1],[33,1,36,1],[38,1,41,1],[43,1,46,1],[50,1,53,1],[55,1,58,1],[60,1,63,1],[67,1,75,1],[65,1,65,3],[173,1,176,1],[87,1,95,1],[100,1,106,1],[55,27,58,27],[60,27,63,27],[139,23,142,23],[144,23,147,23],[274,1,280,1],[108,1,114,1],[116,1,122,1],[134,1,137,1],[139,1,142,1],[144,1,147,1],[151,1,154,1],[156,1,159,1],[161,1,164,1],[168,1,171,1],[226,1,232,1],[245,1,251,1],[156,23,159,23],[161,23,164,23],[173,23,176,23],[178,23,181,23],[48,1,48,3]]}
[]
[null,"Vehicle Specific Input Parameters"]
[null,{"$f":"MID(CELL(\"filename\",B3),FIND(\"]\",CELL(\"filename\",B3))+1,256)","v":"Input_4x2_Rig 220kW"}]
[]
[null,"All input fields are marked in light grey colour!"]
[]
[null,{"$f":"Terms!E7","v":"Truck without Powertrain"},null,null,2023,2024,2025,2026,2027,2028,2029,2030]
[]
[null,"Input Parameter",{"$f":"Terms!$E$7","v":"Truck without Powertrain"},"EUR/unit",{"$f":"IFERROR(IF(E11=\"\",E13,E11),\"Please enter assumption\")","v":54600},54600,54600,54600,54600,54600,54600,54600]
[]
[null,"Client override",{"$f":"Terms!$E$7","v":"Truck without Powertrain"},"EUR/unit"]
[]
[null,"RB Assumption",{"$f":"Terms!$E$7","v":"Truck without Powertrain"},"EUR/unit",54600,54600,54600,54600,54600,54600,54600,54600]
[]
[null,{"$f":"Terms!E8","v":"Diesel Drivetrain"},null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!G7","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E22=\"\",E27,E22),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!G8","v":"Rather Niche"},"EUR/unit",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!G9","v":"Rather Mass"},"EUR/unit",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!G10","v":"Mass"},"EUR/unit",17500,17500,19325,19325,19325,19325,19325,19325,19325,19325,19325,19325,19325,19325,19325,19325,19325,19325]
[]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",17500,17500,19325,19325,19325,19325,19325,19325,19325,19325,19325,19325,19325,19325,19325,19325,19325,19325]
[]
[null,{"$f":"Terms!E9","v":"E-Drive"},null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E39=\"\",E44,E39),\"Please enter assumption\")","v":31791.428571428569},31551,31310.571428571424,31070.142857142855,30829.714285714286,30589.28571428571,30348.857142857141,30108.428571428569,{"$f":"IFERROR(IF(M39=\"\",M44,M39),\"Please enter assumption\")","v":30108.428571428569},30108.428571428569,30108.428571428569,30108.428571428569,30108.428571428569,30108.428571428569,30108.428571428569,30108.428571428569,30108.428571428569,30108.428571428569]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",{"$f":"IFERROR(IF(E40=\"\",E45,E40),\"Please enter assumption\")","v":16649.82857142857},16476.72,16303.611428571428,16130.502857142857,15957.394285714288,15784.285714285717,15611.177142857145,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",{"$f":"IFERROR(IF(E41=\"\",E46,E41),\"Please enter assumption\")","v":10397.485714285713},10262.845714285713,10128.205714285716,9993.5657142857144,9858.9257142857132,9724.2857142857138,9589.6457142857143,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",{"$f":"IFERROR(IF(E42=\"\",E47,E42),\"Please enter assumption\")","v":7548.6857142857134},7423.6628571428564,7298.6399999999994,7173.6171428571424,7048.5942857142863,6923.5714285714294,6798.5485714285724,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135]
[]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",31791.428571428569,31551,31310.571428571424,31070.142857142855,30829.714285714286,30589.28571428571,30348.857142857141,30108.428571428569,30108.428571428569,30108.428571428569,30108.428571428569,30108.428571428569,30108.428571428569,30108.428571428569,30108.428571428569,30108.428571428569,30108.428571428569,30108.428571428569]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",16649.82857142857,16476.72,16303.611428571428,16130.502857142857,15957.394285714288,15784.285714285717,15611.177142857145,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857,15438.06857142857]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",10397.485714285713,10262.845714285713,10128.205714285716,9993.5657142857144,9858.9257142857132,9724.2857142857138,9589.6457142857143,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131,9455.0057142857131]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",7548.6857142857134,7423.6628571428564,7298.6399999999994,7173.6171428571424,7048.5942857142863,6923.5714285714294,6798.5485714285724,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135,6673.5257142857135]
[]
[null,"Cost of Fuel Cell Module",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Side Calculation",null,null,null,null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E56=\"\",E61,E56),\"Please enter assumption\")","v":51600},48532.64119908362,45647.621351918395,42934.101330703175,40381.886338916971,37981.387609085927,35723.586377424188,33600,33264,32931.360000000001,32602.046399999999,32276.025936000002,31953.265676640003,31633.733019873602,31317.395689674864,31004.221732778111,30694.179515450331,{"$f":"IFERROR(IF(V56=\"\",V61,V56),\"Please enter assumption\")","v":30387.237720295827},null,"FC Stack Power in kW"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",28800,27056.202373750188,25417.98912810157,23878.967284156181,22433.130948482274,21074.83787565885,19798.787449923657,18600,18414,18229.859999999997,18047.561399999995,17867.085785999996,17688.414928139995,17511.530778858596,17336.415471070006,17163.051316359306,16991.420803195713,16821.506595163752,null,"Input Parameter","Power in kW",{"$f":"IFERROR(IF(Z53=\"\",Z54,Z53),\"Please enter assumption\")","v":120}]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",19200,17953.173633970531,16787.314767265343,15697.165461710014,14677.809223710681,13724.648831227711,12833.385600640719,12000,11880,11761.2,11643.588,11527.152120000001,11411.8805988,11297.761792812,11184.78417488388,11072.936333135041,10962.20696980369,10852.584900105654,null,"Client override","Power in kW"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",9600,9099.6455556831097,8625.3697124024347,8175.81324683193,7749.6877787113808,7345.7720784877847,6962.9085674033804,6600,6534,6468.6600000000008,6403.9734000000008,6339.9336659999999,6276.5343293400001,6213.7689860465998,6151.631296186134,6090.1149832242727,6029.2138333920293,5968.9216950581085,null,"RB Assumption","Power in kW",120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per kW"]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kW"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kW"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kW"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kW"]
[]
[null,"Input based on \nside calculation",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"$Z$52*IFERROR(IF(AE56=\"\",AE61,AE56),\"Please enter assumption\")","v":51600},{"$f":"$Z$52*IFERROR(IF(AF56=\"\",AF61,AF56),\"Please enter assumption\")","v":48532.64119908362},45647.621351918395,42934.101330703175,40381.886338916971,37981.387609085927,35723.586377424188,33600,33264,32931.360000000001,32602.046399999999,32276.025936000002,31953.265676640003,31633.733019873602,31317.395689674864,31004.221732778111,30694.179515450331,30387.237720295827,null,null,null,null,null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kW",430,404.43867665903019,380.39684459931993,357.78417775585979,336.51571949097479,316.51156340904942,297.69655314520156,280,277.2,274.428,271.68371999999999,268.96688280000001,266.27721397200003,263.61444183228002,260.97829741395719,258.3685144398176,255.78482929541943,253.22698100246524]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",{"$f":"$Z$52*IFERROR(IF(AE57=\"\",AE62,AE57),\"Please enter assumption\")","v":28800},27056.202373750188,25417.98912810157,23878.967284156181,22433.130948482274,21074.83787565885,19798.787449923657,18600,18414,18229.859999999997,18047.561399999995,17867.085785999996,17688.414928139995,17511.530778858596,17336.415471070006,17163.051316359306,16991.420803195713,16821.506595163752,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kW",240,225.46835311458489,211.81657606751307,198.99139403463485,186.94275790401895,175.62364896382374,164.98989541603046,155,153.44999999999999,151.91549999999998,150.39634499999997,148.89238154999995,147.40345773449997,145.92942315715496,144.4701289255834,143.02542763632755,141.59517335996426,140.17922162636461]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",19200,17953.173633970531,16787.314767265343,15697.165461710014,14677.809223710681,13724.648831227711,12833.385600640719,12000,11880,11761.2,11643.588,11527.152120000001,11411.8805988,11297.761792812,11184.78417488388,11072.936333135041,10962.20696980369,10852.584900105654,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kW",160,149.60978028308776,139.8942897272112,130.80971218091679,122.31507686425567,114.37207359356425,106.94488000533931,100,99,98.01,97.029899999999998,96.059601000000001,95.099004989999997,94.148014940099998,93.206534790698996,92.274469442792011,91.351724748364092,90.438207500880452]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",9600,9099.6455556831097,8625.3697124024347,8175.81324683193,7749.6877787113808,7345.7720784877847,6962.9085674033804,6600,6534,6468.6600000000008,6403.9734000000008,6339.9336659999999,6276.5343293400001,6213.7689860465998,6151.631296186134,6090.1149832242727,6029.2138333920293,5968.9216950581085,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kW",80,75.830379630692576,71.878080936686956,68.131777056932748,64.58073148926151,61.214767320731539,58.024238061694838,55,54.45,53.905500000000004,53.366445000000006,52.832780550000003,52.304452744500004,51.781408217055002,51.26359413488445,50.750958193535602,50.243448611600243,49.741014125484242]
[]
[null,"Lifetime & Residual Value",null,null,"Lifetime km","Scrap Value %"]
[]
[null,"Input Parameter",{"$f":"Terms!E8","v":"Diesel Drivetrain"},null,{"$f":"IFERROR(IF(E78=\"\",E88,E78),\"Please enter assumption\")","v":1400000},0.1]
[null,null,{"$f":"Terms!E9","v":"E-Drive"},null,1400000,0.1]
[null,null,{"$f":"Terms!E10","v":"FC Stack"},null,1400000,0.1]
[null,null,{"$f":"Terms!E11","v":"Small Battery"},null,1400000,0.1]
[null,null,{"$f":"Terms!E12","v":"H2 Tank 350 bar"},null,1400000,0]
[null,null,{"$f":"Terms!E13","v":"H2 Tank 700 bar"},null,1400000,0]
[null,null,{"$f":"Terms!E14","v":"H2 Tank LH2"},null,1400000,0]
[null,null,{"$f":"Terms!E15","v":"Large Battery"},null,700000,0.1]
[null,null,{"$f":"Terms!E16","v":"Catenary Equipment"},null,1400000,0.1]
[]
[null,"Client override",{"$f":"Terms!E8","v":"Diesel Drivetrain"}]
[null,null,{"$f":"Terms!E9","v":"E-Drive"}]
[null,null,{"$f":"Terms!E10","v":"FC Stack"}]
[null,null,{"$f":"Terms!E11","v":"Small Battery"}]
[null,null,{"$f":"Terms!E12","v":"H2 Tank 350 bar"}]
[null,null,{"$f":"Terms!E13","v":"H2 Tank 700 bar"}]
[null,null,{"$f":"Terms!E14","v":"H2 Tank LH2"}]
[null,null,{"$f":"Terms!E15","v":"Large Battery"}]
[null,null,{"$f":"Terms!E16","v":"Catenary Equipment"}]
[]
[null,"RB Assumption",{"$f":"Terms!E8","v":"Diesel Drivetrain"},null,1400000,0.1]
[null,null,{"$f":"Terms!E9","v":"E-Drive"},null,1400000,0.1]
[null,null,{"$f":"Terms!E10","v":"FC Stack"},null,1400000,0.1]
[null,null,{"$f":"Terms!E11","v":"Small Battery"},null,1400000,0.1]
[null,null,{"$f":"Terms!E12","v":"H2 Tank 350 bar"},null,1400000,0]
[null,null,{"$f":"Terms!E13","v":"H2 Tank 700 bar"},null,1400000,0]
[null,null,{"$f":"Terms!E14","v":"H2 Tank LH2"},null,1400000,0]
[null,null,{"$f":"Terms!E15","v":"Large Battery"},null,700000,0.1]
[null,null,{"$f":"Terms!E16","v":"Catenary Equipment"},null,1400000,0.1]
[]
[]
[null,"Consumption",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"l/km",{"$f":"IFERROR(IF(E109=\"\",E117,E109),\"Please enter assumption\")","v":0.27100000000000002},0.26900000000000002,0.26700000000000002,0.26500000000000001,0.26300000000000001,0.26140000000000002,0.25980000000000003,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km",0.27100000000000002,0.26900000000000002,0.26700000000000002,0.26500000000000001,0.26300000000000001,0.26140000000000002,0.25980000000000003,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"kg/km",6.6100000000000006E-2,6.5625000000000003E-2,6.515E-2,6.4674999999999996E-2,6.4199999999999993E-2,6.3809999999999992E-2,6.341999999999999E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"kg/km",6.6100000000000006E-2,6.5625000000000003E-2,6.515E-2,6.4674999999999996E-2,6.4199999999999993E-2,6.3809999999999992E-2,6.341999999999999E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"kg/km",6.6100000000000006E-2,6.5625000000000003E-2,6.515E-2,6.4674999999999996E-2,6.4199999999999993E-2,6.3809999999999992E-2,6.341999999999999E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"kwh/km",1.1012,1.093075,1.0849500000000001,1.0768250000000001,1.0687,1.06219,1.05568,1.0524,1.0524,1.0524,1.0524,1.0524,1.0524,1.0524,1.0524,1.0524,1.0524,1.0524]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"kwh/km",1.0461399999999998,1.0384212500000001,1.0307025000000001,1.0229837500000001,1.0152649999999999,1.0090804999999998,1.002896,0.99978,0.99978,0.99978,0.99978,0.99978,0.99978,0.99978,0.99978,0.99978,0.99978,0.99978]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"l/km"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"kg/km"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"kg/km"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"kg/km"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"kwh/km"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"kwh/km"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"l/km",0.27100000000000002,0.26900000000000002,0.26700000000000002,0.26500000000000001,0.26300000000000001,0.26140000000000002,0.25980000000000003,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km",0.27100000000000002,0.26900000000000002,0.26700000000000002,0.26500000000000001,0.26300000000000001,0.26140000000000002,0.25980000000000003,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001,0.25900000000000001]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"kg/km",6.6100000000000006E-2,6.5625000000000003E-2,6.515E-2,6.4674999999999996E-2,6.4199999999999993E-2,6.3809999999999992E-2,6.341999999999999E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"kg/km",6.6100000000000006E-2,6.5625000000000003E-2,6.515E-2,6.4674999999999996E-2,6.4199999999999993E-2,6.3809999999999992E-2,6.341999999999999E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"kg/km",6.6100000000000006E-2,6.5625000000000003E-2,6.515E-2,6.4674999999999996E-2,6.4199999999999993E-2,6.3809999999999992E-2,6.341999999999999E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2,6.3200000000000006E-2]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"kWh/km",1.1012,1.093075,1.0849500000000001,1.0768250000000001,1.0687,1.06219,1.05568,1.0524,1.0524,1.0524,1.0524,1.0524,1.0524,1.0524,1.0524,1.0524,1.0524,1.0524]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"kWh/km",1.0461399999999998,1.0384212500000001,1.0307025000000001,1.0229837500000001,1.0152649999999999,1.0090804999999998,1.002896,0.99978,0.99978,0.99978,0.99978,0.99978,0.99978,0.99978,0.99978,0.99978,0.99978,0.99978]
[]
[null,{"$f":"Terms!E11","v":"Small Battery"},"Capacity","based on selected range requirements and consumption of BEV"]
[null,null,null,null,null,null,"Range requirement"]
[null,"Input Parameter",null,"kWh",{"$f":"AVERAGE(E106:V106)*H127","v":106.21677777777778},null,"km",{"$f":"IFERROR(IF(H129=\"\",H131,H129),\"Please enter assumption\")","v":100}]
[]
[null,"Client override",null,null,null,null,"km"]
[]
[null,"RB Assumption",null,null,null,null,"km",100]
[]
[null,{"$f":"Terms!E12","v":"H2 Tank 350 bar"},"Price",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Side Calculation",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buffer in %"]
[null,"Input Parameter",{"$f":"Terms!$G$7","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E140=\"\",E145,E140),\"Please enter assumption\")","v":18599.850114300003},17786.876092043163,17008.54492821249,16263.40799426577,15550.076361419866,14887.049103290416,14251.759735635866,13679.861832000002,13543.063213680001,13407.632581543203,13273.556255727772,13140.820693170494,13009.412486238789,12879.318361376401,12750.525177762636,12623.019925985009,12496.789726725159,12371.821829457907,null,"Input Parameter",{"$f":"IFERROR(IF(Y136=\"\",Y137,Y136),\"Please enter assumption\")","v":0.33}]
[null,null,{"$f":"Terms!$G$8","v":"Rather Niche"},"EUR/unit",14307.577011000001,13682.21237849474,13083.496098624992,12510.313841742898,11961.597201092203,11451.576233300319,10962.892104335278,10522.970640000001,10417.740933600002,10313.563524264,10210.427889021361,10108.323610131149,10007.240374029836,9907.1679702895362,9808.0962905866418,9710.0153276807741,9612.9151744039664,9516.7860226599278,null,"Client override",null,"Necessary reach (daily mileage+buffer) in km",{"$f":"Cal_4x2_Rig!L$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!M$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!N$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!O$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!P$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!Q$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!R$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!S$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!T$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!U$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!V$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!W$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!X$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!Y$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!Z$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!AA$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!AB$12*(1+$Y135)","v":399},{"$f":"Cal_4x2_Rig!AC$12*(1+$Y135)","v":399}]
[null,null,{"$f":"Terms!$G$9","v":"Rather Mass"},"EUR/unit",11005.828470000002,10524.77875268826,10064.22776817307,9623.3183398022302,9201.228616224771,8808.9047948463976,8432.9939264117529,8094.5928000000013,8013.6468720000012,7933.5104032800009,7854.1752992472011,7775.6335462547286,7697.8772107921814,7620.8984386842594,7544.6894542974169,7469.2425597544434,7394.5501341568988,7320.6046328153298,null,"RB Assumption",0.33,"Necessary cap. in kg",{"$f":"AA136*E103","v":26.373900000000003},{"$f":"AB136*F103","v":26.184375000000003},25.99485,25.805325,25.615799999999997,25.460189999999997,25.304579999999998,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003]
[null,null,{"$f":"Terms!$G$10","v":"Mass"},"EUR/unit",7704.0799290000014,7367.3451268817826,7044.9594377211488,6736.3228378615595,6440.8600313573388,6166.2333563924776,5903.0957484882256,5666.2149600000002,5609.5528103999995,5553.4572822959999,5497.9227094730395,5442.9434823783095,5388.5140475545259,5334.6289070789808,5281.2826180081911,5228.4697918281099,5176.1850939098285,5124.4232429707299]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per kg capacity"]
[null,"Client override",{"$f":"Terms!$G$7","v":"Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity"]
[null,null,{"$f":"Terms!$G$8","v":"Rather Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity"]
[null,null,{"$f":"Terms!$G$9","v":"Rather Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity"]
[null,null,{"$f":"Terms!$G$10","v":"Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity"]
[]
[null,"Input based on \nside calculation",{"$f":"Terms!$G$7","v":"Niche"},"EUR/unit",{"$f":"AA$137*IFERROR(IF(AA140=\"\",AA145,AA140),\"Please enter assumption\")","v":18599.850114300003},{"$f":"AB$137*IFERROR(IF(AB140=\"\",AB145,AB140),\"Please enter assumption\")","v":17786.876092043163},17008.54492821249,16263.40799426577,15550.076361419866,14887.049103290416,14251.759735635866,13679.861832000002,13543.063213680001,13407.632581543203,13273.556255727772,13140.820693170494,13009.412486238789,12879.318361376401,12750.525177762636,12623.019925985009,12496.789726725159,12371.821829457907,null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity",705.23700000000008,679.29351348058378,654.3044075350499,630.234573455896,607.05019407630709,584.7186962583711,563.20870512910574,542.49,537.06510000000003,531.69444900000008,526.37750451000011,521.11372946490008,515.90259217025107,510.74356624854858,505.63613058606308,500.57976928020241,495.57397158740037,490.61823187152635]
[null,null,{"$f":"Terms!$G$8","v":"Rather Niche"},"EUR/unit",{"$f":"AA$137*IFERROR(IF(AA141=\"\",AA146,AA141),\"Please enter assumption\")","v":14307.577011000001},13682.21237849474,13083.496098624992,12510.313841742898,11961.597201092203,11451.576233300319,10962.892104335278,10522.970640000001,10417.740933600002,10313.563524264,10210.427889021361,10108.323610131149,10007.240374029836,9907.1679702895362,9808.0962905866418,9710.0153276807741,9612.9151744039664,9516.7860226599278,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity",542.49,522.53347190814134,503.31108271926911,484.79582573530456,466.9616877510054,449.78361250643923,433.23746548392739,417.3,413.12700000000001,408.99572999999998,404.9057727,400.85671497300001,396.84814782326998,392.87966634503726,388.95086968158688,385.061360984771,381.2107473749233,377.39863990117408]
[null,null,{"$f":"Terms!$G$9","v":"Rather Mass"},"EUR/unit",{"$f":"AA$137*IFERROR(IF(AA142=\"\",AA147,AA142),\"Please enter assumption\")","v":11005.828470000002},10524.77875268826,10064.22776817307,9623.3183398022302,9201.228616224771,8808.9047948463976,8432.9939264117529,8094.5928000000013,8013.6468720000012,7933.5104032800009,7854.1752992472011,7775.6335462547286,7697.8772107921814,7620.8984386842594,7544.6894542974169,7469.2425597544434,7394.5501341568988,7320.6046328153298,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity",417.3,401.94882454472406,387.16237132251467,372.91986595023428,359.20129827000414,345.98739423572249,333.2595888337903,321,317.79000000000002,314.6121,311.465979,308.35131920999999,305.2678060179,302.21512795772099,299.19297667814379,296.20104691136237,293.23903644224873,290.30664607782626]
[null,null,{"$f":"Terms!$G$10","v":"Mass"},"EUR/unit",7704.0799290000014,7367.3451268817826,7044.9594377211488,6736.3228378615595,6440.8600313573388,6166.2333563924776,5903.0957484882256,5666.2149600000002,5609.5528103999995,5553.4572822959999,5497.9227094730395,5442.9434823783095,5388.5140475545259,5334.6289070789808,5281.2826180081911,5228.4697918281099,5176.1850939098285,5124.4232429707299,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity",292.11,281.36417718130684,271.01365992576024,261.04390616516395,251.44090878900286,242.1911759650057,233.28171218365316,224.7,222.45299999999997,220.22846999999996,218.02618529999995,215.84592344699996,213.68746421252996,211.55058957040467,209.43508367470062,207.34073283795362,205.26732550957408,203.21465225447832]
[]
[null,{"$f":"Terms!E13","v":"H2 Tank 700 bar"},"Price",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Side Calculation",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buffer in %"]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E157=\"\",E162,E157),\"Please enter assumption\")","v":20123.2857},19272.944741499552,18457.569229046341,17675.749963245671,16926.133672577682,16229.039192799135,15560.072933643911,14958.353592000003,14808.770056080002,14660.682355519202,14514.07553196401,14368.93477664437,14225.245428877926,14082.992974589146,13942.163044843253,13802.741414394821,13664.714000250871,13528.066860248364,null,"Input Parameter",{"$f":"IFERROR(IF(Y153=\"\",Y154,Y153),\"Please enter assumption\")","v":0.33}]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",14961.91347,14399.456280081915,13857.41728843559,13335.073393519921,12831.726634039533,12363.172056713631,11911.281933119457,11506.425840000002,11391.361581600002,11277.447965784002,11164.673486126161,11053.026751264901,10942.496483752249,10833.071518914729,10724.740803725581,10617.493395688323,10511.31846173144,10406.205277114126,null,"Client override",null,"Necessary reach (daily mileage+buffer)",{"$f":"Cal_4x2_Rig!L$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!M$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!N$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!O$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!P$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!Q$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!R$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!S$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!T$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!U$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!V$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!W$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!X$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!Y$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!Z$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!AA$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!AB$12*(1+$Y152)","v":399},{"$f":"Cal_4x2_Rig!AC$12*(1+$Y152)","v":399}]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",12034.410570000002,11508.40293518249,11004.809802581769,10522.693885578137,10061.15652428316,9632.1669252058728,9221.1241999081758,8851.0968000000012,8762.5858320000007,8674.959973680001,8588.2103739432005,8502.3282702037686,8417.3049875017314,8333.1319376267147,8249.8006182504469,8167.3026120679433,8085.629585947263,8004.77329008779,null,"RB Assumption",0.33,"Necessary cap. in kg",{"$f":"AA153*E104","v":26.373900000000003},{"$f":"AB153*F104","v":26.184375000000003},25.99485,25.805325,25.615799999999997,25.460189999999997,25.304579999999998,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",8424.087399,8055.8820546277429,7703.3668618072379,7365.885719904697,7042.8095669982122,6742.5168476441122,6454.7869399357241,6195.7677600000006,6133.8100824000003,6072.471981576,6011.7472617602407,5951.6297891426375,5892.1134912512116,5833.192356338699,5774.8604327753119,5717.1118284475588,5659.9407101630832,5603.341303061452]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per kg capacity"]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"AA$154*IFERROR(IF(AA157=\"\",AA162,AA157),\"Please enter assumption\")","v":20123.2857},{"$f":"AB$154*IFERROR(IF(AB157=\"\",AB162,AB157),\"Please enter assumption\")","v":19272.944741499552},18457.569229046341,17675.749963245671,16926.133672577682,16229.039192799135,15560.072933643911,14958.353592000003,14808.770056080002,14660.682355519202,14514.07553196401,14368.93477664437,14225.245428877926,14082.992974589146,13942.163044843253,13802.741414394821,13664.714000250871,13528.066860248364,null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity",763,736.04753756771163,710.04715276473382,684.96521408839726,660.76927804627155,637.42804719050162,614.91132963455277,593.19000000000005,587.25810000000001,581.38551900000004,575.57166381000002,569.81594717190001,564.117787700181,558.47660982317916,552.89184372494731,547.36292528769786,541.88929603482086,536.47040307447264]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",{"$f":"AA$154*IFERROR(IF(AA158=\"\",AA163,AA158),\"Please enter assumption\")","v":14961.91347},14399.456280081915,13857.41728843559,13335.073393519921,12831.726634039533,12363.172056713631,11911.281933119457,11506.425840000002,11391.361581600002,11277.447965784002,11164.673486126161,11053.026751264901,10942.496483752249,10833.071518914729,10724.740803725581,10617.493395688323,10511.31846173144,10406.205277114126,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity",567.29999999999995,549.92552925482903,533.08317949269144,516.75665365655811,500.93015381286295,485.58836586504782,470.71644473527942,456.3,451.73700000000002,447.21963,442.74743369999999,438.31995936300001,433.93675976936998,429.59739217167629,425.30141824995951,421.0484040674599,416.8379200267853,412.66954082651745]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",12034.410570000002,11508.40293518249,11004.809802581769,10522.693885578137,10061.15652428316,9632.1669252058728,9221.1241999081758,8851.0968000000012,8762.5858320000007,8674.959973680001,8588.2103739432005,8502.3282702037686,8417.3049875017314,8333.1319376267147,8249.8006182504469,8167.3026120679433,8085.629585947263,8004.77329008779,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity",456.3,439.51413524983849,423.34577051153474,407.77218987081687,392.77151306159328,378.32266472504227,364.405344799565,351,347.49,344.01510000000002,340.574949,337.16919951,333.79750751490002,330.459532439751,327.1549371153535,323.88338774419998,320.64455386675797,317.43810832809038]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",8424.087399,8055.8820546277429,7703.3668618072379,7365.885719904697,7042.8095669982122,6742.5168476441122,6454.7869399357241,6195.7677600000006,6133.8100824000003,6072.471981576,6011.7472617602407,5951.6297891426375,5892.1134912512116,5833.192356338699,5774.8604327753119,5717.1118284475588,5659.9407101630832,5603.341303061452,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity",319.40999999999997,307.65989467488691,296.34203935807432,285.44053290957186,274.94005914311532,264.82586530752963,255.08374135969555,245.7,243.24299999999999,240.81056999999998,238.40246429999999,236.01843965699999,233.65825526043,231.32167270782568,229.00845598074741,226.71837142093995,224.45118770673054,222.20667582966323]
[]
[null,"H2 Tank LH2","Price",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Side Calculation",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buffer in %"]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E174=\"\",E179,E174),\"Please enter assumption\")","v":9702.2984625000008},9090.4753406088876,8516.787325891366,7978.8798579688837,7474.5426143188815,7011.0399962683077,6576.0339033128594,6184.4202000000005,6122.5759980000003,6061.3502380199998,6000.7367356397999,5940.7293682834015,5881.3220746005682,5822.5088538545624,5764.2837653160168,5706.6409276628565,5649.5745183862273,5593.0787732023655,null,"Input Parameter",{"$f":"IFERROR(IF(Y170=\"\",Y171,Y170),\"Please enter assumption\")","v":0.33}]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",6468.1989750000002,6060.3168937392575,5677.8582172609104,5319.2532386459225,4983.028409545921,4674.0266641788721,4384.0226022085726,4122.9468000000006,4081.7173320000006,4040.9001586800005,4000.4911570932009,3960.4862455222687,3920.881383067046,3881.6725692363752,3842.8558435440118,3804.4272851085721,3766.3830122574864,3728.7191821349115,null,"Client override",null,"Necessary reach (daily mileage+buffer)",{"$f":"Cal_4x2_Rig!L$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!M$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!N$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!O$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!P$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!Q$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!R$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!S$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!T$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!U$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!V$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!W$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!X$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!Y$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!Z$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!AA$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!AB$12*(1+$Y169)","v":399},{"$f":"Cal_4x2_Rig!AC$12*(1+$Y169)","v":399}]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",4312.1326500000005,4040.2112624928382,3785.2388115072731,3546.1688257639476,3322.0189396972801,3116.0177761192481,2922.6817348057148,2748.6312000000003,2721.1448880000003,2693.9334391200005,2666.9941047288003,2640.3241636815123,2613.9209220446969,2587.78171282425,2561.9038956960076,2536.2848567390474,2510.9220081716567,2485.8127880899401,null,"RB Assumption",0.33,"Necessary cap. in kg",{"$f":"AA170*E105","v":26.373900000000003},{"$f":"AB170*F105","v":26.184375000000003},25.99485,25.805325,25.615799999999997,25.460189999999997,25.304579999999998,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003,25.216800000000003]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",3018.492855,2828.1478837449868,2649.6671680550917,2482.3181780347636,2325.4132577880964,2181.2124432834739,2045.8772143640003,1924.0418400000001,1904.8014215999999,1885.753407384,1866.8958733101601,1848.2269145770586,1829.7446454312881,1811.4471989769752,1793.3327269872054,1775.3993997173332,1757.6454057201597,1740.0689516629582]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per kg capacity"]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"AA$154*IFERROR(IF(AA174=\"\",AA179,AA174),\"Please enter assumption\")","v":9702.2984625000008},{"$f":"AB$154*IFERROR(IF(AB174=\"\",AB179,AB174),\"Please enter assumption\")","v":9090.4753406088876},8516.787325891366,7978.8798579688837,7474.5426143188815,7011.0399962683077,6576.0339033128594,6184.4202000000005,6122.5759980000003,6061.3502380199998,6000.7367356397999,5940.7293682834015,5881.3220746005682,5822.5088538545624,5764.2837653160168,5706.6409276628565,5649.5745183862273,5593.0787732023655,null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/kg capacity",367.875,347.17175187908384,327.63363996681522,309.19509279456406,291.7942291210457,275.37265025391832,259.87524405909363,245.25,242.79749999999999,240.36952499999998,237.96582974999998,235.58617145249997,233.23030973797498,230.89800664059521,228.58902657418926,226.30313630844736,224.04010494536288,221.79970389590926]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",{"$f":"AA$154*IFERROR(IF(AA175=\"\",AA180,AA175),\"Please enter assumption\")","v":6468.1989750000002},6060.3168937392575,5677.8582172609104,5319.2532386459225,4983.028409545921,4674.0266641788721,4384.0226022085726,4122.9468000000006,4081.7173320000006,4040.9001586800005,4000.4911570932009,3960.4862455222687,3920.881383067046,3881.6725692363752,3842.8558435440118,3804.4272851085721,3766.3830122574864,3728.7191821349115,null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/kg capacity",245.25,231.44783458605588,218.42242664454346,206.1300618630427,194.52948608069713,183.58176683594556,173.25016270606241,163.5,161.86500000000001,160.24635000000001,158.64388650000001,157.05744763500002,155.48687315865001,153.9320044270635,152.39268438279288,150.86875753896496,149.36006996357531,147.86646926393956]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",4312.1326500000005,4040.2112624928382,3785.2388115072731,3546.1688257639476,3322.0189396972801,3116.0177761192481,2922.6817348057148,2748.6312000000003,2721.1448880000003,2693.9334391200005,2666.9941047288003,2640.3241636815123,2613.9209220446969,2587.78171282425,2561.9038956960076,2536.2848567390474,2510.9220081716567,2485.8127880899401,null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/kg capacity",163.5,154.29855639070391,145.61495109636229,137.42004124202845,129.68632405379807,122.38784455729703,115.50010847070827,109,107.91,106.8309,105.762591,104.70496509,103.65791543909999,102.62133628470899,101.5951229218619,100.57917169264329,99.573379975716847,98.577646175959671]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",3018.492855,2828.1478837449868,2649.6671680550917,2482.3181780347636,2325.4132577880964,2181.2124432834739,2045.8772143640003,1924.0418400000001,1904.8014215999999,1885.753407384,1866.8958733101601,1848.2269145770586,1829.7446454312881,1811.4471989769752,1793.3327269872054,1775.3993997173332,1757.6454057201597,1740.0689516629582,null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/kg capacity",114.44999999999999,108.00898947349273,101.93046576745361,96.194028869419924,90.780426837658666,85.671491190107929,80.850075929495787,76.3,75.536999999999992,74.781629999999993,74.033813699999996,73.293475563000001,72.560540807370003,71.834935399296299,71.116586045303336,70.4054201848503,69.701365983001793,69.004352323171773]
[]
[null,{"$f":"Terms!E16","v":"Catenary Equipment"},"Price",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",{"$f":"IFERROR(IF(E191=\"\",E196,E191),\"Please enter assumption\")","v":48468.480000000003},47193.599999999999,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",40390.400000000001,39328,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",36351.360000000001,35395.200000000004,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",32312.320000000003,31462.400000000001,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400]
[]
[null,"Client override",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit"]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit"]
[]
[null,"RB Assumption",{"$f":"'Cockpit Details'!$B$96","v":"Niche"},"EUR/unit",48468.480000000003,47193.599999999999,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600,45600]
[null,null,{"$f":"'Cockpit Details'!$B$97","v":"Rather Niche"},"EUR/unit",40390.400000000001,39328,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000]
[null,null,{"$f":"'Cockpit Details'!$B$98","v":"Rather Mass"},"EUR/unit",36351.360000000001,35395.200000000004,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200,34200]
[null,null,{"$f":"'Cockpit Details'!$B$99","v":"Mass"},"EUR/unit",32312.320000000003,31462.400000000001,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400,30400]
[]
[null,"Road Toll",null,null,"General"]
[]
[null,"Input Parameter","Road Toll","EUR/km",{"$f":"IFERROR(IF(E205=\"\",E207,E205),\"Please enter assumption\")","v":0.17}]
[]
[null,"Client override","Road Toll","EUR/km"]
[]
[null,"RB Assumption","Road Toll","EUR/km",0.17]
[]
[null,{"$f":"Terms!$F$11&\" Consumption\"","v":"AdBlue Consumption"},null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"l/km",{"$f":"IFERROR(IF(E219=\"\",E227,E219),\"Please enter assumption\")","v":1.3861639999999998E-2},{"$f":"IFERROR(IF(F219=\"\",F227,F219),\"Please enter assumption\")","v":1.3805519999999998E-2},1.3749399999999998E-2,1.3859395199999999E-2,1.39693904E-2,1.4079385600000001E-2,1.4189380800000002E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km",{"$f":"IFERROR(IF(E220=\"\",E228,E220),\"Please enter assumption\")","v":1.3861639999999998E-2},1.3805519999999998E-2,1.3749399999999998E-2,1.3859395199999999E-2,1.39693904E-2,1.4079385600000001E-2,1.4189380800000002E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"l/km"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"l/km"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"l/km"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"l/km"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"l/km"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"l/km"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"l/km",1.3861639999999998E-2,1.3805519999999998E-2,1.3749399999999998E-2,1.3859395199999999E-2,1.39693904E-2,1.4079385600000001E-2,1.4189380800000002E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"l/km",1.3861639999999998E-2,1.3805519999999998E-2,1.3749399999999998E-2,1.3859395199999999E-2,1.39693904E-2,1.4079385600000001E-2,1.4189380800000002E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2,1.4299375999999999E-2]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"l/km",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Payload Assumptions",null,null,"Max [t]","Avg. loading factor if truck is not empty [%]","Share of empty runs [%]"]
[]
[null,"Input Parameter",null,null,10.5,{"$f":"IFERROR(IF(F239=\"\",F241,F239),\"Please enter assumption\")","v":0.7},{"$f":"IFERROR(IF(G239=\"\",G241,G239),\"Please enter assumption\")","v":0.25}]
[]
[null,"Client override"]
[]
[null,"RB Assumption",null,null,null,0.7,0.25]
[]
[]
[null,"Truck weigth adaption w/o Battery (for payload)",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"t",{"$f":"IFERROR(IF(E257=\"\",E265,E257)+IF(E275=\"\",E283,E275),\"Please enter assumption\")","v":0},{"$f":"IFERROR(IF(F257=\"\",F265,F257)+IF(F275=\"\",F283,F275),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"t",{"$f":"IFERROR(IF(E258=\"\",E266,E258)+IF(E276=\"\",E284,E276),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"t",-1.7072827280701799,-1.7101256030701799,-1.7129684780701799,-1.71581135307018,-1.71865422807018,-1.72098837807018,-1.72332252807018,-1.7246392280701799,-1.7246392280701799,-1.7246392280701799,-1.7246392280701799,-1.7246392280701799,-1.7246392280701799,-1.7246392280701799,-1.7246392280701799,-1.7246392280701799,-1.7246392280701799,-1.7246392280701799]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"t",-1.5754132280701798,-1.5792037280701798,-1.5829942280701799,-1.5867847280701799,-1.5905752280701799,-1.5936874280701798,-1.5967996280701799,-1.5985552280701798,-1.5985552280701798,-1.5985552280701798,-1.5985552280701798,-1.5985552280701798,-1.5985552280701798,-1.5985552280701798,-1.5985552280701798,-1.5985552280701798,-1.5985552280701798,-1.5985552280701798]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"t",-1.9182739280701799,-1.91960060307018,-1.92092727807018,-1.9222539530701799,-1.9235806280701799,-1.92466989807018,-1.9257591680701798,-1.9263736280701798,-1.9263736280701798,-1.9263736280701798,-1.9263736280701798,-1.9263736280701798,-1.9263736280701798,-1.9263736280701798,-1.9263736280701798,-1.9263736280701798,-1.9263736280701798,-1.9263736280701798]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"t",-2.25,-2.25,-2.25,-2.25,-2.25,-2.25,-2.25,-2.25,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"t",-2.15,-2.15,-2.15,-2.15,-2.15,-2.15,-2.15,-2.15,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5,-0.5]
[]
[]
[null,"Truck weight adaption based on components w/o Battery",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"t"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"t"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"t"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"t"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"t"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"t"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"t"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"t",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"t",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"t",-0.70728272807017989,-0.71012560307017991,-0.71296847807017993,-0.71581135307017996,-0.71865422807017998,-0.72098837807018001,-0.72332252807017994,-0.72463922807017989,-0.72463922807017989,-0.72463922807017989,-0.72463922807017989,-0.72463922807017989,-0.72463922807017989,-0.72463922807017989,-0.72463922807017989,-0.72463922807017989,-0.72463922807017989,-0.72463922807017989]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"t",-0.57541322807017981,-0.57920372807017995,-0.58299422807017998,-0.5867847280701799,-0.59057522807018004,-0.59368742807017993,-0.59679962807017994,-0.5985552280701798,-0.5985552280701798,-0.5985552280701798,-0.5985552280701798,-0.5985552280701798,-0.5985552280701798,-0.5985552280701798,-0.5985552280701798,-0.5985552280701798,-0.5985552280701798,-0.5985552280701798]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"t",-0.91827392807017993,-0.91960060307017988,-0.92092727807017993,-0.92225395307017988,-0.92358062807017993,-0.92466989807017996,-0.92575916807017988,-0.92637362807017987,-0.92637362807017987,-0.92637362807017987,-0.92637362807017987,-0.92637362807017987,-0.92637362807017987,-0.92637362807017987,-0.92637362807017987,-0.92637362807017987,-0.92637362807017987,-0.92637362807017987]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"t",-1.25,-1.25,-1.25,-1.25,-1.25,-1.25,-1.25,-1.25,1,1,1,1,1,1,1,1,1,1]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"t",-1.1499999999999999,-1.1499999999999999,-1.1499999999999999,-1.1499999999999999,-1.1499999999999999,-1.1499999999999999,-1.1499999999999999,-1.1499999999999999,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[]
[null,"Based on regulation",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"t"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"t"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"t"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"t"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"t"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"t"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"t"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"t",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"t",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"t",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"t",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"t",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"t",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"t",-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]

{"sheet":"Input_EnergyFuel","index":14,"n_rows":291,"n_cols":42,"rows_kept":291,"cut":false,"hidden":false,"merged":[[72,23,78,23],[46,23,52,23],[9,23,15,23],[151,1,157,1],[159,1,165,1],[62,1,68,1],[167,1,173,1],[133,1,139,1],[141,1,147,1],[9,1,15,1],[17,1,23,1],[25,1,31,1],[35,1,41,1],[125,1,131,1],[99,1,105,1],[107,1,113,1],[115,1,121,1],[46,1,52,1],[72,1,78,1],[80,1,86,1],[88,1,94,1],[54,1,60,1]]}
[]
[null,"Detailed TCO Tool"]
[null,{"$f":"MID(CELL(\"filename\",B3),FIND(\"]\",CELL(\"filename\",B3))+1,256)","v":"Input_EnergyFuel"}]
[]
[null,"All input fields are marked in light grey colour!"]
[]
[]
[null,{"$f":"Terms!F7","v":"Energy/Fuel Cost w/o tax/surcharges"},null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Factor",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"EUR/l",{"$f":"IFERROR(IF(E18=\"\",E26*(1+Y10),E18*(1+Y10)),\"Please enter assumption\")","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,{"$f":"IFERROR(IF(O18=\"\",O26*(1+AI10),O18*(1+AI10)),\"Please enter assumption\")","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,null,"Side calculation ",{"$f":"Cockpit!E25","v":0},{"$f":"Y10","v":0},{"$f":"Z10","v":0},0,{"$f":"Cockpit!G25","v":0},{"$f":"AC10","v":0},{"$f":"AD10","v":0},{"$f":"Cockpit!I25","v":0},{"$f":"AF10","v":0},{"$f":"AG10","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/l",2.3200000000000003,2.16,2,1.84,1.6800000000000002,1.5200000000000002,1.3600000000000003,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,null,null,{"$f":"Cockpit!E26","v":0},{"$f":"Y11","v":0},0,0,{"$f":"Cockpit!G26","v":0},{"$f":"AC11","v":0},0,{"$f":"Cockpit!I26","v":0},{"$f":"AF11","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/kg",3.15,3.0021688890205125,2.8612755676833834,2.7269944419725585,2.5990151981656724,2.4770420857220521,2.3607932338251514,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,null,null,{"$f":"Cockpit!E27","v":0},{"$f":"Y12","v":0},0,0,{"$f":"Cockpit!G27","v":0},{"$f":"AC12","v":0},0,{"$f":"Cockpit!I27","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/kg",3.15,3.0021688890205125,2.8612755676833834,2.7269944419725585,2.5990151981656724,2.4770420857220521,2.3607932338251514,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,null,null,{"$f":"Cockpit!E28","v":0},{"$f":"Y13","v":0},0,0,{"$f":"Cockpit!G28","v":0},{"$f":"AC13","v":0},0,{"$f":"Cockpit!I28","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/kg",3.15,3.0021688890205125,2.8612755676833834,2.7269944419725585,2.5990151981656724,2.4770420857220521,2.3607932338251514,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,null,null,{"$f":"Cockpit!E29","v":0},{"$f":"Y14","v":0},0,0,{"$f":"Cockpit!G29","v":0},{"$f":"AC14","v":0},0,{"$f":"Cockpit!I29","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/kwh",0.05,4.8571428571428571E-2,4.7142857142857139E-2,4.5714285714285707E-2,4.4285714285714275E-2,4.2857142857142844E-2,4.1428571428571412E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,null,null,{"$f":"Cockpit!E30","v":0},{"$f":"Y15","v":0},0,0,{"$f":"Cockpit!G30","v":0},{"$f":"AC15","v":0},0,{"$f":"Cockpit!I30","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/kwh",0.05,4.8571428571428571E-2,4.7142857142857139E-2,4.5714285714285707E-2,4.4285714285714275E-2,4.2857142857142844E-2,4.1428571428571412E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,null,null,{"$f":"Cockpit!E31","v":0},{"$f":"Y16","v":0},0,0,{"$f":"Cockpit!G31","v":0},{"$f":"AC16","v":0},0,{"$f":"Cockpit!I31","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"EUR/l"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/l"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/kg"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/kg"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/kg"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/kwh"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/kwh"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"EUR/l",0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/l",2.3200000000000003,2.16,2,1.84,1.6800000000000002,1.5200000000000002,1.3600000000000003,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/kg",3.15,3.0021688890205125,2.8612755676833834,2.7269944419725585,2.5990151981656724,2.4770420857220521,2.3607932338251514,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/kg",3.15,3.0021688890205125,2.8612755676833834,2.7269944419725585,2.5990151981656724,2.4770420857220521,2.3607932338251514,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/kg",3.15,3.0021688890205125,2.8612755676833834,2.7269944419725585,2.5990151981656724,2.4770420857220521,2.3607932338251514,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/kWh",0.05,4.8571428571428571E-2,4.7142857142857139E-2,4.5714285714285707E-2,4.4285714285714275E-2,4.2857142857142844E-2,4.1428571428571412E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/kWh",0.05,4.8571428571428571E-2,4.7142857142857139E-2,4.5714285714285707E-2,4.4285714285714275E-2,4.2857142857142844E-2,4.1428571428571412E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
[null,"Energy/Fuel taxation & surcharges",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter \n- \nAssumptions below",{"$f":"Terms!$B$7","v":"Diesel"},"% of cost",{"$f":"IFERROR(((E47*(1+Y47)+(E73*(1+Y73)*'Cockpit Details'!$I25))/E10),0)","v":2.145},{"$f":"IFERROR(((F47*(1+Z47)+(F73*(1+Z73)*'Cockpit Details'!$I25))/F10),0)","v":2.2850000000000001},{"$f":"IFERROR(((G47*(1+AA47)+(G73*(1+AA73)*'Cockpit Details'!$I25))/G10),0)","v":2.4250000000000003},{"$f":"IFERROR(((H47*(1+AB47)+(H73*(1+AB73)*'Cockpit Details'!$I25))/H10),0)","v":2.4250000000000003},{"$f":"IFERROR(((I47*(1+AC47)+(I73*(1+AC73)*'Cockpit Details'!$I25))/I10),0)","v":2.4250000000000003},{"$f":"IFERROR(((J47*(1+AD47)+(J73*(1+AD73)*'Cockpit Details'!$I25))/J10),0)","v":2.4250000000000003},{"$f":"IFERROR(((K47*(1+AE47)+(K73*(1+AE73)*'Cockpit Details'!$I25))/K10),0)","v":2.4250000000000003},{"$f":"IFERROR(((L47*(1+AF47)+(L73*(1+AF73)*'Cockpit Details'!$I25))/L10),0)","v":2.4250000000000003},{"$f":"IFERROR(((M47*(1+AG47)+(M73*(1+AG73)*'Cockpit Details'!$I25))/M10),0)","v":2.4250000000000003},{"$f":"IFERROR(((N47*(1+AH47)+(N73*(1+AH73)*'Cockpit Details'!$I25))/N10),0)","v":2.4250000000000003},{"$f":"IFERROR(((O47*(1+AI47)+(O73*(1+AI73)*'Cockpit Details'!$I25))/O10),0)","v":2.4250000000000003},{"$f":"IFERROR(((P47*(1+AJ47)+(P73*(1+AJ73)*'Cockpit Details'!$I25))/P10),0)","v":2.4250000000000003},{"$f":"IFERROR(((Q47*(1+AK47)+(Q73*(1+AK73)*'Cockpit Details'!$I25))/Q10),0)","v":2.4250000000000003},{"$f":"IFERROR(((R47*(1+AL47)+(R73*(1+AL73)*'Cockpit Details'!$I25))/R10),0)","v":2.4250000000000003},{"$f":"IFERROR(((S47*(1+AM47)+(S73*(1+AM73)*'Cockpit Details'!$I25))/S10),0)","v":2.4250000000000003},{"$f":"IFERROR(((T47*(1+AN47)+(T73*(1+AN73)*'Cockpit Details'!$I25))/T10),0)","v":2.4250000000000003},{"$f":"IFERROR(((U47*(1+AO47)+(U73*(1+AO73)*'Cockpit Details'!$I25))/U10),0)","v":2.4250000000000003},{"$f":"IFERROR(((V47*(1+AP47)+(V73*(1+AP73)*'Cockpit Details'!$I25))/V10),0)","v":2.4250000000000003}]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"% of cost",{"$f":"IFERROR(((E48*(1+Y48)+(E74*(1+Y74)*'Cockpit Details'!$I26))/E11),0)","v":0.36982758620689649},{"$f":"IFERROR(((F48*(1+Z48)+(F74*(1+Z74)*'Cockpit Details'!$I26))/F11),0)","v":0.42314814814814816},{"$f":"IFERROR(((G48*(1+AA48)+(G74*(1+AA74)*'Cockpit Details'!$I26))/G11),0)","v":0.48500000000000004},{"$f":"IFERROR(((H48*(1+AB48)+(H74*(1+AB74)*'Cockpit Details'!$I26))/H11),0)","v":0.52717391304347827},{"$f":"IFERROR(((I48*(1+AC48)+(I74*(1+AC74)*'Cockpit Details'!$I26))/I11),0)","v":0.57738095238095233},{"$f":"IFERROR(((J48*(1+AD48)+(J74*(1+AD74)*'Cockpit Details'!$I26))/J11),0)","v":0.63815789473684204},{"$f":"IFERROR(((K48*(1+AE48)+(K74*(1+AE74)*'Cockpit Details'!$I26))/K11),0)","v":0.71323529411764697},{"$f":"IFERROR(((L48*(1+AF48)+(L74*(1+AF74)*'Cockpit Details'!$I26))/L11),0)","v":0.80833333333333346},{"$f":"IFERROR(((M48*(1+AG48)+(M74*(1+AG74)*'Cockpit Details'!$I26))/M11),0)","v":0.80833333333333346},{"$f":"IFERROR(((N48*(1+AH48)+(N74*(1+AH74)*'Cockpit Details'!$I26))/N11),0)","v":0.80833333333333346},{"$f":"IFERROR(((O48*(1+AI48)+(O74*(1+AI74)*'Cockpit Details'!$I26))/O11),0)","v":0.80833333333333346},{"$f":"IFERROR(((P48*(1+AJ48)+(P74*(1+AJ74)*'Cockpit Details'!$I26))/P11),0)","v":0.80833333333333346},{"$f":"IFERROR(((Q48*(1+AK48)+(Q74*(1+AK74)*'Cockpit Details'!$I26))/Q11),0)","v":0.80833333333333346},{"$f":"IFERROR(((R48*(1+AL48)+(R74*(1+AL74)*'Cockpit Details'!$I26))/R11),0)","v":0.80833333333333346},{"$f":"IFERROR(((S48*(1+AM48)+(S74*(1+AM74)*'Cockpit Details'!$I26))/S11),0)","v":0.80833333333333346},{"$f":"IFERROR(((T48*(1+AN48)+(T74*(1+AN74)*'Cockpit Details'!$I26))/T11),0)","v":0.80833333333333346},{"$f":"IFERROR(((U48*(1+AO48)+(U74*(1+AO74)*'Cockpit Details'!$I26))/U11),0)","v":0.80833333333333346},{"$f":"IFERROR(((V48*(1+AP48)+(V74*(1+AP74)*'Cockpit Details'!$I26))/V11),0)","v":0.80833333333333346}]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"% of cost",{"$f":"IFERROR(((E49*(1+Y49)+(E75*(1+Y75)*'Cockpit Details'!$I27))/E12),0)","v":1.1904761904761907},{"$f":"IFERROR(((F49*(1+Z49)+(F75*(1+Z75)*'Cockpit Details'!$I27))/F12),0)","v":1.1621930130220661},{"$f":"IFERROR(((G49*(1+AA49)+(G75*(1+AA75)*'Cockpit Details'!$I27))/G12),0)","v":1.1342750247128315},{"$f":"IFERROR(((H49*(1+AB49)+(H75*(1+AB75)*'Cockpit Details'!$I27))/H12),0)","v":1.106717510268113},{"$f":"IFERROR(((I49*(1+AC49)+(I75*(1+AC75)*'Cockpit Details'!$I27))/I12),0)","v":1.0795158152906976},{"$f":"IFERROR(((J49*(1+AD49)+(J75*(1+AD75)*'Cockpit Details'!$I27))/J12),0)","v":1.0526653454804142},{"$f":"IFERROR(((K49*(1+AE49)+(K75*(1+AE75)*'Cockpit Details'!$I27))/K12),0)","v":1.0261615658581695},{"$f":"IFERROR(((L49*(1+AF49)+(L75*(1+AF75)*'Cockpit Details'!$I27))/L12),0)","v":1},{"$f":"IFERROR(((M49*(1+AG49)+(M75*(1+AG75)*'Cockpit Details'!$I27))/M12),0)","v":1},{"$f":"IFERROR(((N49*(1+AH49)+(N75*(1+AH75)*'Cockpit Details'!$I27))/N12),0)","v":1},{"$f":"IFERROR(((O49*(1+AI49)+(O75*(1+AI75)*'Cockpit Details'!$I27))/O12),0)","v":1},{"$f":"IFERROR(((P49*(1+AJ49)+(P75*(1+AJ75)*'Cockpit Details'!$I27))/P12),0)","v":1},{"$f":"IFERROR(((Q49*(1+AK49)+(Q75*(1+AK75)*'Cockpit Details'!$I27))/Q12),0)","v":1},{"$f":"IFERROR(((R49*(1+AL49)+(R75*(1+AL75)*'Cockpit Details'!$I27))/R12),0)","v":1},{"$f":"IFERROR(((S49*(1+AM49)+(S75*(1+AM75)*'Cockpit Details'!$I27))/S12),0)","v":1},{"$f":"IFERROR(((T49*(1+AN49)+(T75*(1+AN75)*'Cockpit Details'!$I27))/T12),0)","v":1},{"$f":"IFERROR(((U49*(1+AO49)+(U75*(1+AO75)*'Cockpit Details'!$I27))/U12),0)","v":1},{"$f":"IFERROR(((V49*(1+AP49)+(V75*(1+AP75)*'Cockpit Details'!$I27))/V12),0)","v":1}]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"% of cost",{"$f":"IFERROR(((E50*(1+Y50)+(E76*(1+Y76)*'Cockpit Details'!$I28))/E13),0)","v":1.3174603174603177},{"$f":"IFERROR(((F50*(1+Z50)+(F76*(1+Z76)*'Cockpit Details'!$I28))/F13),0)","v":1.2902140761420253},{"$f":"IFERROR(((G50*(1+AA50)+(G76*(1+AA76)*'Cockpit Details'!$I28))/G13),0)","v":1.2632881672412433},{"$f":"IFERROR(((H50*(1+AB50)+(H76*(1+AB76)*'Cockpit Details'!$I28))/H13),0)","v":1.2366788246290386},{"$f":"IFERROR(((I50*(1+AC50)+(I76*(1+AC76)*'Cockpit Details'!$I28))/I13),0)","v":1.2103823264546316},{"$f":"IFERROR(((J50*(1+AD50)+(J76*(1+AD76)*'Cockpit Details'!$I28))/J13),0)","v":1.1843949946248162},{"$f":"IFERROR(((K50*(1+AE50)+(K76*(1+AE76)*'Cockpit Details'!$I28))/K13),0)","v":1.1587131942895075},{"$f":"IFERROR(((L50*(1+AF50)+(L76*(1+AF76)*'Cockpit Details'!$I28))/L13),0)","v":1.1333333333333333},{"$f":"IFERROR(((M50*(1+AG50)+(M76*(1+AG76)*'Cockpit Details'!$I28))/M13),0)","v":1.1333333333333333},{"$f":"IFERROR(((N50*(1+AH50)+(N76*(1+AH76)*'Cockpit Details'!$I28))/N13),0)","v":1.1333333333333333},{"$f":"IFERROR(((O50*(1+AI50)+(O76*(1+AI76)*'Cockpit Details'!$I28))/O13),0)","v":1.1333333333333333},{"$f":"IFERROR(((P50*(1+AJ50)+(P76*(1+AJ76)*'Cockpit Details'!$I28))/P13),0)","v":1.1333333333333333},{"$f":"IFERROR(((Q50*(1+AK50)+(Q76*(1+AK76)*'Cockpit Details'!$I28))/Q13),0)","v":1.1333333333333333},{"$f":"IFERROR(((R50*(1+AL50)+(R76*(1+AL76)*'Cockpit Details'!$I28))/R13),0)","v":1.1333333333333333},{"$f":"IFERROR(((S50*(1+AM50)+(S76*(1+AM76)*'Cockpit Details'!$I28))/S13),0)","v":1.1333333333333333},{"$f":"IFERROR(((T50*(1+AN50)+(T76*(1+AN76)*'Cockpit Details'!$I28))/T13),0)","v":1.1333333333333333},{"$f":"IFERROR(((U50*(1+AO50)+(U76*(1+AO76)*'Cockpit Details'!$I28))/U13),0)","v":1.1333333333333333},{"$f":"IFERROR(((V50*(1+AP50)+(V76*(1+AP76)*'Cockpit Details'!$I28))/V13),0)","v":1.1333333333333333}]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"% of cost",{"$f":"IFERROR(((E51*(1+Y51)+(E77*(1+Y77)*'Cockpit Details'!$I29))/E14),0)","v":1.4444444444444446},{"$f":"IFERROR(((F51*(1+Z51)+(F77*(1+Z77)*'Cockpit Details'!$I29))/F14),0)","v":1.3973654914885021},{"$f":"IFERROR(((G51*(1+AA51)+(G77*(1+AA77)*'Cockpit Details'!$I29))/G14),0)","v":1.3511932590008713},{"$f":"IFERROR(((H51*(1+AB51)+(H77*(1+AB77)*'Cockpit Details'!$I29))/H14),0)","v":1.3059102839337133},{"$f":"IFERROR(((I51*(1+AC51)+(I77*(1+AC77)*'Cockpit Details'!$I29))/I14),0)","v":1.2614994395700112},{"$f":"IFERROR(((J51*(1+AD51)+(J77*(1+AD77)*'Cockpit Details'!$I29))/J14),0)","v":1.2179439290459813},{"$f":"IFERROR(((K51*(1+AE51)+(K77*(1+AE77)*'Cockpit Details'!$I29))/K14),0)","v":1.1752272789982419},{"$f":"IFERROR(((L51*(1+AF51)+(L77*(1+AF77)*'Cockpit Details'!$I29))/L14),0)","v":1.1333333333333333},{"$f":"IFERROR(((M51*(1+AG51)+(M77*(1+AG77)*'Cockpit Details'!$I29))/M14),0)","v":1.1333333333333333},{"$f":"IFERROR(((N51*(1+AH51)+(N77*(1+AH77)*'Cockpit Details'!$I29))/N14),0)","v":1.1333333333333333},{"$f":"IFERROR(((O51*(1+AI51)+(O77*(1+AI77)*'Cockpit Details'!$I29))/O14),0)","v":1.1333333333333333},{"$f":"IFERROR(((P51*(1+AJ51)+(P77*(1+AJ77)*'Cockpit Details'!$I29))/P14),0)","v":1.1333333333333333},{"$f":"IFERROR(((Q51*(1+AK51)+(Q77*(1+AK77)*'Cockpit Details'!$I29))/Q14),0)","v":1.1333333333333333},{"$f":"IFERROR(((R51*(1+AL51)+(R77*(1+AL77)*'Cockpit Details'!$I29))/R14),0)","v":1.1333333333333333},{"$f":"IFERROR(((S51*(1+AM51)+(S77*(1+AM77)*'Cockpit Details'!$I29))/S14),0)","v":1.1333333333333333},{"$f":"IFERROR(((T51*(1+AN51)+(T77*(1+AN77)*'Cockpit Details'!$I29))/T14),0)","v":1.1333333333333333},{"$f":"IFERROR(((U51*(1+AO51)+(U77*(1+AO77)*'Cockpit Details'!$I29))/U14),0)","v":1.1333333333333333},{"$f":"IFERROR(((V51*(1+AP51)+(V77*(1+AP77)*'Cockpit Details'!$I29))/V14),0)","v":1.1333333333333333}]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"% of cost",{"$f":"IFERROR(((E52*(1+Y52)+(E78*(1+Y78)*'Cockpit Details'!$I30))/E15),0)","v":5},{"$f":"IFERROR(((F52*(1+Z52)+(F78*(1+Z78)*'Cockpit Details'!$I30))/F15),0)","v":4.882352941176471},{"$f":"IFERROR(((G52*(1+AA52)+(G78*(1+AA78)*'Cockpit Details'!$I30))/G15),0)","v":4.7575757575757587},{"$f":"IFERROR(((H52*(1+AB52)+(H78*(1+AB78)*'Cockpit Details'!$I30))/H15),0)","v":4.6250000000000009},{"$f":"IFERROR(((I52*(1+AC52)+(I78*(1+AC78)*'Cockpit Details'!$I30))/I15),0)","v":4.4838709677419359},{"$f":"IFERROR(((J52*(1+AD52)+(J78*(1+AD78)*'Cockpit Details'!$I30))/J15),0)","v":4.3333333333333348},{"$f":"IFERROR(((K52*(1+AE52)+(K78*(1+AE78)*'Cockpit Details'!$I30))/K15),0)","v":4.1724137931034502},{"$f":"IFERROR(((L52*(1+AF52)+(L78*(1+AF78)*'Cockpit Details'!$I30))/L15),0)","v":4},{"$f":"IFERROR(((M52*(1+AG52)+(M78*(1+AG78)*'Cockpit Details'!$I30))/M15),0)","v":4},{"$f":"IFERROR(((N52*(1+AH52)+(N78*(1+AH78)*'Cockpit Details'!$I30))/N15),0)","v":4},{"$f":"IFERROR(((O52*(1+AI52)+(O78*(1+AI78)*'Cockpit Details'!$I30))/O15),0)","v":4},{"$f":"IFERROR(((P52*(1+AJ52)+(P78*(1+AJ78)*'Cockpit Details'!$I30))/P15),0)","v":4},{"$f":"IFERROR(((Q52*(1+AK52)+(Q78*(1+AK78)*'Cockpit Details'!$I30))/Q15),0)","v":4},{"$f":"IFERROR(((R52*(1+AL52)+(R78*(1+AL78)*'Cockpit Details'!$I30))/R15),0)","v":4},{"$f":"IFERROR(((S52*(1+AM52)+(S78*(1+AM78)*'Cockpit Details'!$I30))/S15),0)","v":4},{"$f":"IFERROR(((T52*(1+AN52)+(T78*(1+AN78)*'Cockpit Details'!$I30))/T15),0)","v":4},{"$f":"IFERROR(((U52*(1+AO52)+(U78*(1+AO78)*'Cockpit Details'!$I30))/U15),0)","v":4},{"$f":"IFERROR(((V52*(1+AP52)+(V78*(1+AP78)*'Cockpit Details'!$I30))/V15),0)","v":4}]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"% of cost",{"$f":"IFERROR(((E53*(1+Y53)+(E79*(1+Y79)*'Cockpit Details'!$I31))/E16),0)","v":9.1999999999999993},{"$f":"IFERROR(((F53*(1+Z53)+(F79*(1+Z79)*'Cockpit Details'!$I31))/F16),0)","v":9.4705882352941178},{"$f":"IFERROR(((G53*(1+AA53)+(G79*(1+AA79)*'Cockpit Details'!$I31))/G16),0)","v":9.7575757575757578},{"$f":"IFERROR(((H53*(1+AB53)+(H79*(1+AB79)*'Cockpit Details'!$I31))/H16),0)","v":10.0625},{"$f":"IFERROR(((I53*(1+AC53)+(I79*(1+AC79)*'Cockpit Details'!$I31))/I16),0)","v":10.38709677419355},{"$f":"IFERROR(((J53*(1+AD53)+(J79*(1+AD79)*'Cockpit Details'!$I31))/J16),0)","v":10.733333333333336},{"$f":"IFERROR(((K53*(1+AE53)+(K79*(1+AE79)*'Cockpit Details'!$I31))/K16),0)","v":11.103448275862073},{"$f":"IFERROR(((L53*(1+AF53)+(L79*(1+AF79)*'Cockpit Details'!$I31))/L16),0)","v":11.499999999999998},{"$f":"IFERROR(((M53*(1+AG53)+(M79*(1+AG79)*'Cockpit Details'!$I31))/M16),0)","v":11.499999999999998},{"$f":"IFERROR(((N53*(1+AH53)+(N79*(1+AH79)*'Cockpit Details'!$I31))/N16),0)","v":11.499999999999998},{"$f":"IFERROR(((O53*(1+AI53)+(O79*(1+AI79)*'Cockpit Details'!$I31))/O16),0)","v":11.499999999999998},{"$f":"IFERROR(((P53*(1+AJ53)+(P79*(1+AJ79)*'Cockpit Details'!$I31))/P16),0)","v":11.499999999999998},{"$f":"IFERROR(((Q53*(1+AK53)+(Q79*(1+AK79)*'Cockpit Details'!$I31))/Q16),0)","v":11.499999999999998},{"$f":"IFERROR(((R53*(1+AL53)+(R79*(1+AL79)*'Cockpit Details'!$I31))/R16),0)","v":11.499999999999998},{"$f":"IFERROR(((S53*(1+AM53)+(S79*(1+AM79)*'Cockpit Details'!$I31))/S16),0)","v":11.499999999999998},{"$f":"IFERROR(((T53*(1+AN53)+(T79*(1+AN79)*'Cockpit Details'!$I31))/T16),0)","v":11.499999999999998},{"$f":"IFERROR(((U53*(1+AO53)+(U79*(1+AO79)*'Cockpit Details'!$I31))/U16),0)","v":11.499999999999998},{"$f":"IFERROR(((V53*(1+AP53)+(V79*(1+AP79)*'Cockpit Details'!$I31))/V16),0)","v":11.499999999999998}]
[]
[]
[null,"Energy/Fuel taxation",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Factor",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"EUR/l",{"$f":"IFERROR(IF(E55=\"\",E63,E55),\"Please enter assumption\")","v":0.6},{"$f":"IFERROR(IF(F55=\"\",F63,F55),\"Please enter assumption\")","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,null,"Side calculation ",{"$f":"Cockpit!N25","v":0},{"$f":"Y47","v":0},{"$f":"Z47","v":0},0,{"$f":"Cockpit!P25","v":0},{"$f":"AC47","v":0},{"$f":"AD47","v":0},{"$f":"Cockpit!R25","v":0},{"$f":"AF47","v":0},{"$f":"AG47","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/l",{"$f":"IFERROR(IF(E56=\"\",E64,E56),\"Please enter assumption\")","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,null,null,{"$f":"Cockpit!N26","v":0},{"$f":"Y48","v":0},0,0,{"$f":"Cockpit!P26","v":0},{"$f":"AC48","v":0},0,{"$f":"Cockpit!R26","v":0},{"$f":"AF48","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/kg",{"$f":"IFERROR(IF(E57=\"\",E65,E57),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Cockpit!N27","v":0},{"$f":"Y49","v":0},0,0,{"$f":"Cockpit!P27","v":0},{"$f":"AC49","v":0},0,{"$f":"Cockpit!R27","v":0},{"$f":"AF49","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/kg",{"$f":"IFERROR(IF(E58=\"\",E66,E58),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Cockpit!N28","v":0},{"$f":"Y50","v":0},0,0,{"$f":"Cockpit!P28","v":0},{"$f":"AC50","v":0},0,{"$f":"Cockpit!R28","v":0},{"$f":"AF50","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/kg",{"$f":"IFERROR(IF(E59=\"\",E67,E59),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"Cockpit!N29","v":0},{"$f":"Y51","v":0},0,0,{"$f":"Cockpit!P29","v":0},{"$f":"AC51","v":0},0,{"$f":"Cockpit!R29","v":0},{"$f":"AF51","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/kwh",{"$f":"IFERROR(IF(E60=\"\",E68,E60),\"Please enter assumption\")","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,{"$f":"Cockpit!N30","v":0},{"$f":"Y52","v":0},0,0,{"$f":"Cockpit!P30","v":0},{"$f":"AC52","v":0},0,{"$f":"Cockpit!R30","v":0},{"$f":"AF52","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/kwh",{"$f":"IFERROR(IF(E61=\"\",E69,E61),\"Please enter assumption\")","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,{"$f":"Cockpit!N31","v":0},{"$f":"Y53","v":0},0,0,{"$f":"Cockpit!P31","v":0},{"$f":"AC53","v":0},0,{"$f":"Cockpit!R31","v":0},{"$f":"AF53","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"EUR/l"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/l"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/kg"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/kg"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/kg"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/kwh"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/kwh"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"EUR/l",0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/l",0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/kg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/kg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/kg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/kWh",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/kWh",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,"Energy/Fuel surcharges",null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,"Factor",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"EUR/l",{"$f":"IFERROR(IF(E81=\"\",E89,E81),\"Please enter assumption\")","v":0.25800000000000001},{"$f":"IFERROR(IF(F81=\"\",F89,F81),\"Please enter assumption\")","v":0.31400000000000006},0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,null,"Side calculation ",{"$f":"Cockpit!W25","v":0},{"$f":"Y73","v":0},{"$f":"Z73","v":0},0,{"$f":"Cockpit!Y25","v":0},{"$f":"AC73","v":0},{"$f":"AD73","v":0},{"$f":"Cockpit!AA25","v":0},{"$f":"AF73","v":0},{"$f":"AG73","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/l",{"$f":"IFERROR(IF(E82=\"\",E90,E82),\"Please enter assumption\")","v":0.25800000000000001},0.31400000000000006,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,null,null,{"$f":"Cockpit!W26","v":0},{"$f":"Y74","v":0},0,0,{"$f":"Cockpit!Y26","v":0},{"$f":"AC74","v":0},0,{"$f":"Cockpit!AA26","v":0},{"$f":"AF74","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/kg",{"$f":"IFERROR(IF(E83=\"\",E91,E83),\"Please enter assumption\")","v":3.7500000000000004},3.4890997067318583,3.2454734152442906,3.0180124993348523,2.80567801060073,2.6074963629361299,2.4225552814893891,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,null,null,{"$f":"Cockpit!W27","v":0},{"$f":"Y75","v":0},0,0,{"$f":"Cockpit!Y27","v":0},{"$f":"AC75","v":0},0,{"$f":"Cockpit!AA27","v":0},{"$f":"AF75","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/kg",{"$f":"IFERROR(IF(E84=\"\",E92,E84),\"Please enter assumption\")","v":4.1500000000000004},3.8734405595699313,3.6146155678708891,3.3724162812685448,3.145802062046712,2.9337962478042132,2.7354822690225973,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,null,null,{"$f":"Cockpit!W28","v":0},{"$f":"Y76","v":0},0,0,{"$f":"Cockpit!Y28","v":0},{"$f":"AC76","v":0},0,{"$f":"Cockpit!AA28","v":0},{"$f":"AF76","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/kg",{"$f":"IFERROR(IF(E85=\"\",E93,E85),\"Please enter assumption\")","v":4.5500000000000007},4.1951272051376387,3.8661362591976789,3.5612100860020419,3.2786562159199373,3.0168983702965684,2.774468608465793,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,null,null,{"$f":"Cockpit!W29","v":0},{"$f":"Y77","v":0},0,0,{"$f":"Cockpit!Y29","v":0},{"$f":"AC77","v":0},0,{"$f":"Cockpit!AA29","v":0},{"$f":"AF77","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/kwh",{"$f":"IFERROR(IF(E86=\"\",E94,E86),\"Please enter assumption\")","v":0.15},0.13714285714285715,0.12428571428571429,0.11142857142857143,9.8571428571428574E-2,8.5714285714285715E-2,7.2857142857142856E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,null,null,{"$f":"Cockpit!W30","v":0},{"$f":"Y78","v":0},0,0,{"$f":"Cockpit!Y30","v":0},{"$f":"AC78","v":0},0,{"$f":"Cockpit!AA30","v":0},{"$f":"AF78","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/kwh",{"$f":"IFERROR(IF(E87=\"\",E95,E87),\"Please enter assumption\")","v":0.36},0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,null,null,{"$f":"Cockpit!W31","v":0},{"$f":"Y79","v":0},0,0,{"$f":"Cockpit!Y31","v":0},{"$f":"AC79","v":0},0,{"$f":"Cockpit!AA31","v":0},{"$f":"AF79","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"EUR/l"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/l"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/kg"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/kg"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/kg"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/kwh"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/kwh"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"EUR/l",0.25800000000000001,0.31400000000000006,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/l",0.25800000000000001,0.31400000000000006,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011,0.37000000000000011]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/kg",3.7500000000000004,3.4890997067318583,3.2454734152442906,3.0180124993348523,2.80567801060073,2.6074963629361299,2.4225552814893891,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25,2.25]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/kg",4.1500000000000004,3.8734405595699313,3.6146155678708891,3.3724162812685448,3.145802062046712,2.9337962478042132,2.7354822690225973,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/kg",4.5500000000000007,4.1951272051376387,3.8661362591976789,3.5612100860020419,3.2786562159199373,3.0168983702965684,2.774468608465793,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/kWh",0.15,0.13714285714285715,0.12428571428571429,0.11142857142857143,9.8571428571428574E-2,8.5714285714285715E-2,7.2857142857142856E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/kWh",0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36]
[]
[]
[null,"CO2 Emissions",null,null,{"$f":"Terms!$H$16","v":"Well to Wheel"},{"$f":"Terms!$H$14","v":"Well to Tank"},{"$f":"Terms!$H$15","v":"Tank to Wheel"},null,{"$f":"Terms!$H$16","v":"Well to Wheel"},{"$f":"Terms!$H$14","v":"Well to Tank"},{"$f":"Terms!$H$15","v":"Tank to Wheel"}]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"gCO2/l",{"$f":"F100+G100","v":3240},{"$f":"IFERROR(IF(F108=\"\",F116,F108),\"Please enter assumption\")","v":570.00000000000023},{"$f":"IFERROR(IF(G108=\"\",G116,G108),\"Please enter assumption\")","v":2670},null,{"$f":"IF($E100=0,0,E100/$E100)","v":1},{"$f":"IF($E100=0,0,F100/$E100)","v":0.17592592592592599},0.82407407407407407]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"gCO2/l",{"$f":"F101+G101","v":0},0,0,null,{"$f":"IF($E101=0,0,E101/$E101)","v":0},0,0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"gCO2/kg",0,0,{"$f":"IFERROR(IF(G110=\"\",G118,G110),\"Please enter assumption\")","v":0},null,0,0,0]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"gCO2/kg",0,0,{"$f":"IFERROR(IF(G111=\"\",G119,G111),\"Please enter assumption\")","v":0},null,0,0,0]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"gCO2/kg",0,0,{"$f":"IFERROR(IF(G112=\"\",G120,G112),\"Please enter assumption\")","v":0},null,0,0,0]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"gCO2/kWh",0,0,{"$f":"IFERROR(IF(G113=\"\",G121,G113),\"Please enter assumption\")","v":0},null,0,0,0]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"gCO2/kWh",0,0,{"$f":"IFERROR(IF(G114=\"\",G122,G114),\"Please enter assumption\")","v":0},null,0,0,0]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"gCO2/l"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"gCO2/l"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"gCO2/kg"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"gCO2/kg"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"gCO2/kg"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"gCO2/kWh"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"gCO2/kWh"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"gCO2/l",null,570.00000000000023,2670]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"gCO2/l"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"gCO2/kg",null,0]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"gCO2/kg",null,0,0]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"gCO2/kg",null,0,0]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"gCO2/kWh",null,0,0]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"gCO2/kWh",null,0,0]
[]
[null,{"$f":"Terms!E17&\" cost per vehicle if privat charging is applied\"","v":"Infrastructure cost per vehicle if privat charging is applied"},null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"EUR/vehicle",{"$f":"IFERROR(IF(E134=\"\",E142,E134),\"Please enter assumption\")","v":0},{"$f":"IFERROR(IF(F134=\"\",F142,F134),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/vehicle",{"$f":"IFERROR(IF(E135=\"\",E143,E135),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/vehicle",{"$f":"IFERROR(IF(E136=\"\",E144,E136),\"Please enter assumption\")","v":89416.666666666672},{"$f":"IFERROR(IF(F136=\"\",F144,F136),\"Please enter assumption\")","v":87804.958333333328},86229,84687.916666666672,79412.958333333328,77473.583333333328,75594.166666666672,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/vehicle",{"$f":"IFERROR(IF(E137=\"\",E145,E137),\"Please enter assumption\")","v":125183.33333333333},122926.94166666665,120720.59999999999,118563.08333333333,111178.14166666666,108463.01666666666,105831.83333333333,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/vehicle",{"$f":"IFERROR(IF(E138=\"\",E146,E138),\"Please enter assumption\")","v":98358.333333333358},96585.454166666677,94851.900000000009,93156.708333333358,87354.254166666666,85220.941666666666,83153.583333333343,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/vehicle",{"$f":"IFERROR(IF(E139=\"\",E147,E139),\"Please enter assumption\")","v":77250},75821.428571428565,74392.85714285713,72964.28571428571,68821.428571428551,67464.28571428571,66107.142857142841,62250,62250,62250,62250,62250,62250,62250,62250,62250,62250,62250]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/vehicle",{"$f":"IFERROR(IF(E140=\"\",E148,E140),\"Please enter assumption\")","v":77250},75821.428571428565,74392.85714285713,72964.28571428571,68821.428571428551,67464.28571428571,66107.142857142841,62250,62250,62250,62250,62250,62250,62250,62250,62250,62250,62250]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"% of cost"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"% of cost"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"% of cost"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"% of cost"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"% of cost"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"% of cost"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"% of cost"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"EUR/vehicle"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"EUR/vehicle"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"EUR/vehicle",89416.666666666672,87804.958333333328,86229,84687.916666666672,79412.958333333328,77473.583333333328,75594.166666666672,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328,74277.583333333328]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"EUR/vehicle",125183.33333333333,122926.94166666665,120720.59999999999,118563.08333333333,111178.14166666666,108463.01666666666,105831.83333333333,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665,103988.61666666665]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"EUR/vehicle",98358.333333333358,96585.454166666677,94851.900000000009,93156.708333333358,87354.254166666666,85220.941666666666,83153.583333333343,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674,81705.341666666674]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"EUR/vehicle",77250,75821.428571428565,74392.85714285713,72964.28571428571,68821.428571428551,67464.28571428571,66107.142857142841,62250,62250,62250,62250,62250,62250,62250,62250,62250,62250,62250]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"EUR/vehicle",77250,75821.428571428565,74392.85714285713,72964.28571428571,68821.428571428551,67464.28571428571,66107.142857142841,62250,62250,62250,62250,62250,62250,62250,62250,62250,62250,62250]
[]
[null,"Infrastructure Maintenance Cost",null,null,"General"]
[]
[null,"Input Parameter",{"$f":"Terms!$B$7","v":"Diesel"},"% of infrastructure cost",{"$f":"IFERROR(IF(E160=\"\",E168,E160),\"Please enter assumption\")","v":0.01}]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"% of infrastructure cost",0.01]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"% of infrastructure cost",0.01]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"% of infrastructure cost",0.01]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"% of infrastructure cost",0.01]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"% of infrastructure cost",0.01]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"% of infrastructure cost",0.01]
[]
[null,"Client override",{"$f":"Terms!$B$7","v":"Diesel"},"% of infrastructure cost"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"% of infrastructure cost"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"% of infrastructure cost"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"% of infrastructure cost"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"% of infrastructure cost"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"% of infrastructure cost"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"% of infrastructure cost"]
[]
[null,"RB Assumption",{"$f":"Terms!$B$7","v":"Diesel"},"% of infrastructure cost",0.01]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"% of infrastructure cost",0.01]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"% of infrastructure cost",0.01]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"% of infrastructure cost",0.01]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"% of infrastructure cost",0.01]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"% of infrastructure cost",0.01]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"% of infrastructure cost",0.01]
[]
[]
[null,{"$f":"Terms!F11","v":"AdBlue"},null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[]
[null,"Input Parameter","AdBlue","EUR/l",{"$f":"IFERROR(IF(E181=\"\",E183,E181),\"Please enter assumption\")","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[]
[null,"Client override","AdBlue","EUR/l"]
[]
[null,"RB Assumption","AdBlue","EUR/l",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"IFERROR(IF(E259=\"\",E267,E259)+IF(E277=\"\",E285,E277),\"Please enter assumption\")","v":0},{"$f":"IFERROR(IF(F259=\"\",F267,F259)+IF(F277=\"\",F285,F277),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IFERROR(IF(E260=\"\",E268,E260)+IF(E278=\"\",E286,E278),\"Please enter assumption\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1,-1]

{"sheet":"List","index":15,"n_rows":48,"n_cols":8,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Action Title"]
[null,{"$f":"MID(CELL(\"filename\",B3),FIND(\"]\",CELL(\"filename\",B3))+1,256)","v":"List"}]
[]
[null,"A","List 1"]
[]
[null,null,"Daily Mileage","Driving Profile","Charging/Refuelling","List","Sub list B","Maturity of Market"]
[null,null,"please choose","please choose","please choose","please choose",1,{"$f":"Terms!G7","v":"Niche"}]
[null,null,20000,"Homogeneous","Public 100:0 Private","Off",0.95,{"$f":"Terms!G8","v":"Rather Niche"}]
[null,null,25000,"Rather homogeneous","Public 50:50 Private","Low",0.9,{"$f":"Terms!G9","v":"Rather Mass"}]
[null,null,30000,"Rather heterogeneous","Public 0:100 Private","Average",0.85,{"$f":"Terms!G10","v":"Mass"}]
[null,null,35000,"Heterogeneous",null,"High",0.8]
[null,null,40000,null,null,null,0.75]
[null,null,45000,null,null,null,0.7]
[null,null,50000,null,null,null,0.65]
[null,null,55000,null,null,null,0.6]
[null,null,60000,null,null,null,0.55000000000000004]
[null,null,65000,null,null,null,0.5]
[null,null,70000,null,null,null,0.45]
[null,null,75000,null,null,null,0.39999999999999902]
[null,null,80000,null,null,null,0.34999999999999898]
[null,null,85000,null,null,null,0.29999999999999899]
[null,null,90000,null,null,null,0.249999999999999]
[null,null,95000,null,null,null,0.19999999999999901]
[null,null,100000,null,null,null,0.149999999999999]
[null,null,105000,null,null,null,9.9999999999999006E-2]
[null,null,110000,null,null,null,4.9999999999998997E-2]
[null,null,115000,null,null,null,0]
[null,null,120000,null,null,null,-0.05]
[null,null,125000,null,null,null,-0.1]
[null,null,130000,null,null,null,-0.15]
[null,null,135000,null,null,null,-0.2]
[null,null,140000,null,null,null,-0.25]
[null,null,145000,null,null,null,-0.3]
[null,null,150000,null,null,null,-0.35]
[null,null,155000,null,null,null,-0.4]
[null,null,160000,null,null,null,-0.45]
[null,null,165000,null,null,null,-0.5]
[null,null,170000,null,null,null,-0.55000000000000004]
[null,null,175000,null,null,null,-0.6]
[null,null,180000,null,null,null,-0.65]
[null,null,185000,null,null,null,-0.7]
[null,null,190000,null,null,null,-0.75]
[null,null,195000,null,null,null,-0.8]
[null,null,200000,null,null,null,-0.85]
[null,null,null,null,null,null,-0.9]
[null,null,null,null,null,null,-0.95]
[null,null,null,null,null,null,-1]

{"sheet":"Allocations","index":16,"n_rows":28,"n_cols":21,"rows_kept":28,"cut":false,"hidden":true,"merged":[[6,2,6,15],[6,17,6,20],[19,2,19,15],[19,17,19,20]]}
[]
[null,"Action Title"]
[null,{"$f":"MID(CELL(\"filename\",B3),FIND(\"]\",CELL(\"filename\",B3))+1,256)","v":"Allocations"}]
[]
[null,"A",{"$f":"\"Allocation to \"&Terms!B5","v":"Allocation to Technology Types"}]
[]
[null,null,"CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption"]
[null,null,null,{"$f":"Terms!E7","v":"Truck without Powertrain"},{"$f":"Terms!E8","v":"Diesel Drivetrain"},{"$f":"Terms!E9","v":"E-Drive"},{"$f":"Terms!E10","v":"FC Stack"},{"$f":"Terms!E11","v":"Small Battery"},{"$f":"Terms!E12","v":"H2 Tank 350 bar"},{"$f":"Terms!E13","v":"H2 Tank 700 bar"},{"$f":"Terms!E14","v":"H2 Tank LH2"},{"$f":"Terms!E15","v":"Large Battery"},{"$f":"Terms!E16","v":"Catenary Equipment"},"Other","Other","Other",null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"Terms!$E$10","v":"FC Stack"}]
[null,null,{"$f":"Terms!$B$7","v":"Diesel"},"Yes","Yes","No","No","No","No","No","No","No","No",null,null,null,null,{"$f":"Terms!$B$7","v":"Diesel"},"Yes","No","No"]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"Yes","Yes","No","No","No","No","No","No","No","No",null,null,null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},"Yes","No","No"]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"Yes","No","Yes","Yes","Yes","Yes","No","No","No","No",null,null,null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},"No","No","Yes"]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"Yes","No","Yes","Yes","Yes","No","Yes","No","No","No",null,null,null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},"No","No","Yes"]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"Yes","No","Yes","Yes","Yes","No","No","Yes","No","No",null,null,null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},"No","No","Yes"]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},"Yes","No","Yes","No","No","No","No","No","Yes","No",null,null,null,null,{"$f":"Terms!$B$12","v":"BEV"},"No","Yes","No"]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},"Yes","No","Yes","No","Yes","No","No","No","No","Yes",null,null,null,null,{"$f":"Terms!$B$13","v":"Catenary"},"No","Yes","No"]
[]
[]
[null,"B","Output for Calculation"]
[]
[null,null,"CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption"]
[null,null,null,{"$f":"Terms!E7","v":"Truck without Powertrain"},{"$f":"Terms!E8","v":"Diesel Drivetrain"},{"$f":"Terms!E9","v":"E-Drive"},{"$f":"Terms!E10","v":"FC Stack"},{"$f":"Terms!E11","v":"Small Battery"},{"$f":"Terms!E12","v":"H2 Tank 350 bar"},{"$f":"Terms!E13","v":"H2 Tank 700 bar"},{"$f":"Terms!E14","v":"H2 Tank LH2"},{"$f":"Terms!E15","v":"Large Battery"},{"$f":"Terms!E16","v":"Catenary Equipment"},null,null,null,null,null,{"$f":"Terms!$E$8","v":"Diesel Drivetrain"},{"$f":"Terms!$E$9","v":"E-Drive"},{"$f":"Terms!$E$10","v":"FC Stack"}]
[null,null,{"$f":"Terms!$B$7","v":"Diesel"},{"$f":"IF(D9=\"Yes\",1,0)","v":1},1,0,0,0,0,0,{"$f":"IF(K9=\"Yes\",1,0)","v":0},0,0,null,null,null,null,{"$f":"Terms!$B$7","v":"Diesel"},{"$f":"IF(S9=\"Yes\",1,0)","v":1},{"$f":"IF(T9=\"Yes\",1,0)","v":0},{"$f":"IF(U9=\"Yes\",1,0)","v":0}]
[null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},{"$f":"IF(D10=\"Yes\",1,0)","v":1},1,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"Terms!$B$8","v":"Diesel E-Fuels"},{"$f":"IF(S10=\"Yes\",1,0)","v":1},0,0]
[null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},{"$f":"IF(D11=\"Yes\",1,0)","v":1},0,1,1,1,1,0,0,0,0,null,null,null,null,{"$f":"Terms!$B$9","v":"FCEV 350 bar"},0,0,1]
[null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},{"$f":"IF(D12=\"Yes\",1,0)","v":1},0,1,1,1,0,1,0,0,0,null,null,null,null,{"$f":"Terms!$B$10","v":"FCEV 700 bar"},0,0,1]
[null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},{"$f":"IF(D13=\"Yes\",1,0)","v":1},0,1,1,1,0,0,1,0,0,null,null,null,null,{"$f":"Terms!$B$11","v":"FCEV LH2"},0,0,1]
[null,null,{"$f":"Terms!$B$12","v":"BEV"},{"$f":"IF(D14=\"Yes\",1,0)","v":1},0,1,0,0,0,0,0,1,0,null,null,null,null,{"$f":"Terms!$B$12","v":"BEV"},0,1,0]
[null,null,{"$f":"Terms!$B$13","v":"Catenary"},{"$f":"IF(D15=\"Yes\",1,0)","v":1},0,1,0,1,0,0,0,0,1,null,null,null,null,{"$f":"Terms!$B$13","v":"Catenary"},0,1,0]

{"sheet":"Terms","index":17,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Action Title"]
[null,{"$f":"MID(CELL(\"filename\",B3),FIND(\"]\",CELL(\"filename\",B3))+1,256)","v":"Terms"}]
[]
[null,"Technology Types","Truck Types","Totals","Capex Cost Types","Opex Cost Types","Maturity of Market","Others","Units","HRS","HRS Case"]
[]
[null,"Diesel","4x2 Tractor","CAPEX","Truck without Powertrain","Energy/Fuel Cost w/o tax/surcharges","Niche","TCO","Tonnenkilometer","Size 1: ~500 kg H2 per day","Base Case"]
[null,"Diesel E-Fuels","6x2 Rigid","OPEX","Diesel Drivetrain","Energy/Fuel tax&surcharges","Rather Niche","Required Base Calculations","[t]","Size 2: ~2000 kg H2 per day","Niche Case"]
[null,"FCEV 350 bar","4x2 Rigid","Total CAPEX","E-Drive","Registration Fee","Rather Mass","Annual Mileage","[kWh]","Size 3: ~5000 kg H2 per day","Optimistic Case"]
[null,"FCEV 700 bar","4x2 Tractor 330kW",{"$f":"\"Total \"&D11","v":"Total Residual Value"},"FC Stack","Motor Vehicle Tax","Mass","Range Requirements","[km]","Size 4: ~10000 kg H2 per day"]
[null,"FCEV LH2","6x2 Rigid 270kW","Residual Value","Small Battery","AdBlue",null,"Cumulated Mileage","[EUR/Truck]","Size 5: ~20000 kg H2 per day"]
[null,"BEV","4x2 Rigid 220kW","Total OPEX","H2 Tank 350 bar",null,null,{"$f":"\"Required Capacity \"&E15","v":"Required Capacity Large Battery"},"EUR/unit"]
[null,"Catenary",null,"Total CAPEX reduced by Residual Value","H2 Tank 700 bar",null,null,"Payload Reduction due to Large Battery","[gCO2]"]
[null,null,null,null,"H2 Tank LH2",null,null,"Well to Tank"]
[null,null,null,null,"Large Battery",null,null,"Tank to Wheel"]
[null,null,null,null,"Catenary Equipment",null,null,"Well to Wheel"]
[null,null,null,null,"Infrastructure",null,null,"CO2 Emissions"]
[null,null,null,null,"Cost of Powertrain",null,null,"Payload Reduction due to Small Battery"]
[null,null,null,null,"Residual Value of Powertrain",null,null,"tonne-kilometre"]
[null,null,null,null,"Powertrain"]
[null,null,null,null,"Total original cost of vehicle at purchase"]
[null,null,null,null,"Replacement Unit"]